{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["Report Tables","All Bridges","603 Snow River West","605 Snow River Center","607 Victor Creek","Chart","Traffic","603 & 605 Baseline","607 Baseline","Wage & Income","Alaska CPI","Hist Maintenance","M&O","Vehicle Opg Cost","Construction Cost Estimate","Budget 603","Budget 605","Budget 607","Budget Combined","AMHS Cost","ARRC cost","Air Travel","List of Bridges","CR NBI","Emissions","Fuel Increase","4-23","4-14","4-17"],"not_rendered":{"charts":2,"images":6,"macros":0,"external_links":2,"defined_names":49,"comments":15,"pivot_tables":0},"unopened":[{"sheet":"Chart","index":5,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Report Tables","index":0,"n_rows":168,"n_cols":12,"rows_kept":168,"cut":false,"hidden":false,"merged":[[136,1,136,5],[153,1,153,5],[1,9,2,9],[1,10,2,10],[1,2,2,2],[1,8,2,8],[1,7,2,7],[1,0,2,0],[1,1,2,1],[1,3,2,3],[1,4,2,4],[1,6,2,6]]}
[null,null,null,null,null,null,"without closure"]
["Central Region Projects","Present Value of Estimated Benefits","Present Value of Estimated Costs","Net Present Value","B/C Ratio",null,"Central Region Projects","Present Value of Estimated Benefits","Present Value of Estimated Costs","Net Present Value","B/C Ratio"]
[]
["603 Snow River West",{"$f":"B162","v":5050.1764102849329},{"$f":"'603 Snow River West'!B15/1000000","v":2.9475729461300251},{"$f":"B4-C4","v":5047.2288373388028},{"$f":"B4/C4","v":1713.3338182233936},null,"603 Snow River West",{"$f":"'603 Snow River West'!C14/1000000","v":7.4597789714964087},{"$f":"C4","v":2.9475729461300251},{"$f":"H4-I4","v":4.5122060253663836},{"$f":"H4/I4","v":2.5308208169336814}]
["605 Snow River Center",{"$f":"C162","v":5050.5318118105943},{"$f":"'605 Snow River Center'!B15/1000000","v":7.4400308716476884},{"$f":"B5-C5","v":5043.0917809389466},{"$f":"B5/C5","v":678.83210418616056},null,"605 Snow River Center",{"$f":"'605 Snow River Center'!C14/1000000","v":7.8151804971571703},{"$f":"C5","v":7.4400308716476884},{"$f":"H5-I5","v":0.37514962550948194},{"$f":"H5/I5","v":1.0504231275355449}]
["607 Victor Creek",{"$f":"D162","v":5054.4677559154052},{"$f":"'607 Victor Creek'!B15/1000000","v":9.7626867231442613},5044.7050691922614,517.73327356012055,null,"607 Victor Creek",{"$f":"'607 Victor Creek'!C14/1000000","v":6.6454088578929671},9.7626867231442613,-3.1172778652512942,0.680694674155506]
["Total (as separate)",{"$f":"SUM(B4:B6)","v":15155.175978010931},{"$f":"'All Bridges'!B15/1000000","v":20.150290540921976},15135.02568747001,752.10706998160765,null,"Total (as separate)",{"$f":"SUM(H4:H6)","v":21.920368326546544},{"$f":"C7","v":20.150290540921976},1.7700777856245686,1.0878437847846327]
["Total (as bundled)",{"$f":"B7","v":15155.175978010931},{"$f":"'All Bridges'!E35/1000000","v":16.762731959146272},15138.413246051785,904.09940425861146,null,"Total (as bundled)",{"$f":"H7","v":21.920368326546544},{"$f":"C8","v":16.762731959146272},5.1576363674002721,1.3076847127288285]
[]
[]
["Cost Classification","Snow River West","Snow River Center","Victor Creek","All Bridges\n(Separate)","All Bridges\n(Bundled)"]
["Administrative and legal expenses",50000,{"$f":"'Budget 605'!C5","v":100000},{"$f":"'Budget 607'!C5","v":200000},{"$f":"SUM(B12:D12)","v":350000},{"$f":"'Budget Combined'!C4","v":100000}]
["Land, structures, rights-of-way, appraisals, etc.",25000,{"$f":"'Budget 605'!C6","v":25000},{"$f":"'Budget 607'!C6","v":500000},{"$f":"SUM(B13:D13)","v":550000},{"$f":"'Budget Combined'!C5","v":500000}]
["Relocation expenses and payments",0,{"$f":"'Budget 605'!C7","v":0},{"$f":"'Budget 607'!C7","v":100000},100000,{"$f":"'Budget Combined'!C6","v":100000}]
["Architectural and engineering fees",400000,{"$f":"'Budget 605'!C8","v":600000},{"$f":"'Budget 607'!C8","v":900000},1900000,{"$f":"'Budget Combined'!C7","v":1150000}]
["Other architectural and engineering fees",150000,{"$f":"'Budget 605'!C9","v":350000},{"$f":"'Budget 607'!C9","v":600000},1100000,{"$f":"'Budget Combined'!C8","v":600000}]
["Project inspection fees",365065.46,{"$f":"'Budget 605'!C10","v":1051160.5200000003},{"$f":"'Budget 607'!C10","v":1230640.9099999999},2646866.89,{"$f":"'Budget Combined'!C9","v":1800849.6075000002}]
["Site work",158655,{"$f":"'Budget 605'!C11","v":89640},{"$f":"'Budget 607'!C11","v":178150},426445,{"$f":"'Budget Combined'!C10","v":396765}]
["Demolition and removal",3440,{"$f":"'Budget 605'!C12","v":3505},{"$f":"'Budget 607'!C12","v":200270},207215,{"$f":"'Budget Combined'!C11","v":204100}]
["Construction",1334982.3,{"$f":"'Budget 605'!C13","v":4627095.1000000006},{"$f":"'Budget 607'!C13","v":5143784.55},11105861.949999999,{"$f":"'Budget Combined'!C12","v":10695986.550000001}]
["Equipment",158000,{"$f":"'Budget 605'!C14","v":308000},{"$f":"'Budget 607'!C14","v":378000},844000,{"$f":"'Budget Combined'!C13","v":413000}]
["Miscellaneous",170250,{"$f":"'Budget 605'!C15","v":227562.5},{"$f":"'Budget 607'!C15","v":253000},650812.5,{"$f":"'Budget Combined'!C14","v":295812.5}]
["SUBTOTAL",2815392.76,{"$f":"'Budget 605'!C16","v":7381963.120000001},{"$f":"'Budget 607'!C16","v":9683845.4600000009},19881201.340000004,{"$f":"'Budget Combined'!C15","v":16256513.657500001}]
["Contingencies",240000,{"$f":"'Budget 605'!C17","v":240000},{"$f":"'Budget 607'!C17","v":720000},1200000,{"$f":"'Budget Combined'!C16","v":1200000}]
["Total Costs",3055392.76,{"$f":"'Budget 605'!C18","v":7621963.120000001},{"$f":"'Budget 607'!C18","v":10403845.460000001},{"$f":"E23+E24","v":21081201.340000004},{"$f":"'Budget Combined'!C19","v":17456513.657499999}]
[]
[]
["B/C Model Assumptions","Parameter Value"]
["Discount Rate (Real), percent",7.0000000000000007E-2]
["Design Life of New Bridge, # of years ",75]
["Design Life of Rehabilitated Bridge, # of years",50]
["Occupancy rate for personal vehicles, # of persons",1.7]
["Occupancy rate for buses, # of persons",10.7]
["Occupancy rate for commercial vehicles, # of persons",1]
["Replacement Year for Polyester Concrete Overlay",30]
["Operating Period for this Analysis, # of years",30]
[]
["Bridge 603 and 605"]
["Estimated Avoided Costs of Load Limits:","Net Present Value",{"$f":"'603 & 605 Baseline'!H33","v":2019},{"$f":"'603 & 605 Baseline'!I33","v":2020},{"$f":"'603 & 605 Baseline'!J33","v":2021},{"$f":"'603 & 605 Baseline'!K33","v":2022}]
[{"$f":"'603 & 605 Baseline'!E34","v":"Reduced Truck Operating Cost"},{"$f":"'603 & 605 Baseline'!G34","v":-374610.51442536473},{"$f":"-'603 & 605 Baseline'!H34","v":0},{"$f":"-'603 & 605 Baseline'!I34","v":-151067.66511629193},{"$f":"-'603 & 605 Baseline'!J34","v":-152817.02375813172},{"$f":"-'603 & 605 Baseline'!K34","v":-154566.382399972}]
[{"$f":"'603 & 605 Baseline'!E35","v":"Increased Truck Operating Cost"},{"$f":"'603 & 605 Baseline'!G35","v":498231.98418573517},{"$f":"'603 & 605 Baseline'!H35","v":0},{"$f":"'603 & 605 Baseline'!I35","v":200919.99460466829},{"$f":"'603 & 605 Baseline'!J35","v":203246.64159831521},{"$f":"'603 & 605 Baseline'!K35","v":205573.28859196283}]
[{"$f":"'603 & 605 Baseline'!E36","v":"Reduced Driver Travel Time"},{"$f":"'603 & 605 Baseline'!G36","v":-376023.73359830608},{"$f":"-'603 & 605 Baseline'!H36","v":0},{"$f":"-'603 & 605 Baseline'!I36","v":-151637.56828914152},{"$f":"-'603 & 605 Baseline'!J36","v":-153393.5263911614},{"$f":"-'603 & 605 Baseline'!K36","v":-155149.48449318178}]
[{"$f":"'603 & 605 Baseline'!E37","v":"Increased Driver Travel Time"},{"$f":"'603 & 605 Baseline'!G37","v":500111.56568574707},{"$f":"'603 & 605 Baseline'!H37","v":0},{"$f":"'603 & 605 Baseline'!I37","v":201677.9658245582},{"$f":"'603 & 605 Baseline'!J37","v":204013.39010024467},{"$f":"'603 & 605 Baseline'!K37","v":206348.8143759318}]
[{"$f":"'603 & 605 Baseline'!E38","v":"Marine Transport Cost"},{"$f":"'603 & 605 Baseline'!G38","v":4476053.0664111497},{"$f":"'603 & 605 Baseline'!H38","v":0},{"$f":"'603 & 605 Baseline'!I38","v":1825000},{"$f":"'603 & 605 Baseline'!J38","v":1825000},{"$f":"'603 & 605 Baseline'!K38","v":1825000}]
[{"$f":"'603 & 605 Baseline'!E39","v":"Net Effect of Load Limits"},{"$f":"'603 & 605 Baseline'!G39","v":4723762.3682589615},{"$f":"SUM(C40:C44)","v":0},{"$f":"SUM(D40:D44)","v":1924892.7270237929},{"$f":"SUM(E40:E44)","v":1926049.4815492667},1927206.2360747408]
[]
["Bridge 607"]
["Estimated Avoided Costs of Load Limits:","Net Present Value","2019 to 2024",{"$f":"'607 Baseline'!N33","v":2025},{"$f":"'607 Baseline'!O33","v":2026},{"$f":"'607 Baseline'!P33","v":2027}]
["Reduced Truck Operating Cost",{"$f":"'607 Baseline'!G34","v":-280417.89408741397},{"$f":"-SUM('607 Baseline'!H34:M34)","v":0},{"$f":"-'607 Baseline'!N34","v":-159814.45832549233},{"$f":"-'607 Baseline'!O34","v":-159814.45832549233},{"$f":"-'607 Baseline'!P34","v":-161563.81696733265}]
["Increased Truck Operating Cost",{"$f":"'607 Baseline'!G35","v":372955.79913626064},{"$f":"SUM('607 Baseline'!H35:M35)","v":0},{"$f":"'607 Baseline'!N35","v":212553.22957290482},{"$f":"'607 Baseline'!O35","v":212553.22957290482},{"$f":"'607 Baseline'!P35","v":214879.87656655247}]
["Reduced Driver Travel Time",{"$f":"'607 Baseline'!G36","v":-283452.87981172407},{"$f":"-SUM('607 Baseline'!H36:M36)","v":0},{"$f":"-'607 Baseline'!N36","v":-160417.35879924244},{"$f":"-'607 Baseline'!O36","v":-162173.31690126285},{"$f":"-'607 Baseline'!P36","v":-163929.27500328326}]
["Increased Driver Travel Time",{"$f":"'607 Baseline'!G37","v":376992.33014959301},{"$f":"SUM('607 Baseline'!H37:M37)","v":0},{"$f":"'607 Baseline'!N37","v":213355.08720299246},{"$f":"'607 Baseline'!O37","v":215690.5114786796},{"$f":"'607 Baseline'!P37","v":218025.93575436674}]
["Marine Transport Cost",{"$f":"'607 Baseline'!G38","v":3191363.9749866431},{"$f":"SUM('607 Baseline'!H38:M38)","v":0},{"$f":"'607 Baseline'!N38","v":1825000},{"$f":"'607 Baseline'!O38","v":1825000},{"$f":"'607 Baseline'!P38","v":1825000}]
["Net Effect of Load Limits",{"$f":"SUM(B49:B53)","v":3377441.3303733589},{"$f":"SUM(C49:C53)","v":0},1930676.4996511624,1931255.9658248292,1932412.7203503032]
[]
["603 and 605"]
["Estimated Effect of Single Operations","Net Present Value",2019,2020,2021,2022]
["Truck Drivers",{"$f":"NPV('603 Snow River West'!$C$4,'Report Tables'!C58:F58)","v":301620.36963707925},0,0,0,{"$f":"'603 & 605 Baseline'!K49*365","v":395362.77705500869}]
["Bus Drivers",{"$f":"NPV('603 Snow River West'!$C$4,'Report Tables'!C59:F59)","v":30232.960966238639},0,0,0,{"$f":"'603 & 605 Baseline'!K50*365","v":39629.244605031359}]
["Bus (Passengers)",{"$f":"NPV('603 Snow River West'!$C$4,'Report Tables'!C60:F60)","v":206765.13717825722},0,0,0,{"$f":"'603 & 605 Baseline'!K51*365","v":271026.91682036227}]
["Other Business Travel Time",{"$f":"NPV('603 Snow River West'!$C$4,'Report Tables'!C61:F61)","v":169103.95265806769},0,0,0,{"$f":"'603 & 605 Baseline'!K52*365","v":221660.78641942405}]
["Personal Travel Time",{"$f":"NPV('603 Snow River West'!$C$4,'Report Tables'!C62:F62)","v":1791347.8330907566},0,0,0,{"$f":"'603 & 605 Baseline'!K53*365","v":2348091.59213751}]
["Total",{"$f":"SUM(B58:B62)","v":2499070.2535303994},0,0,0,{"$f":"SUM(F58:F62)","v":3275771.3170373365}]
[]
[607]
["Estimated Effect of Single Operations","Net Present Value",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
["Truck Drivers",{"$f":"NPV('607 Victor Creek'!$C$4,'Report Tables'!C67:L67)","v":597698.03159959603},0,0,0,0,0,0,{"$f":"'607 Baseline'!N49*365","v":260592.08113336438},{"$f":"'607 Baseline'!O49*365","v":263575.18470333912},{"$f":"'607 Baseline'!P49*365","v":266558.2882733139},{"$f":"'607 Baseline'!Q49*365","v":269541.39184328861}]
["Bus Drivers",{"$f":"NPV('607 Victor Creek'!$C$4,'Report Tables'!C68:L68)","v":59910.347834567561},0,0,0,0,0,0,{"$f":"'607 Baseline'!N50*365","v":26120.484589603693},{"$f":"'607 Baseline'!O50*365","v":26419.496403354238},{"$f":"'607 Baseline'!P50*365","v":26718.508217104787},{"$f":"'607 Baseline'!Q50*365","v":27017.520030855336}]
["Bus (Passengers)",{"$f":"NPV('607 Victor Creek'!$C$4,'Report Tables'!C69:L69)","v":409730.66787088878},0,0,0,0,0,0,{"$f":"'607 Baseline'!N51*365","v":178639.65045842118},{"$f":"'607 Baseline'!O51*365","v":180684.61121357488},{"$f":"'607 Baseline'!P51*365","v":182729.57196872853},{"$f":"'607 Baseline'!Q51*365","v":184774.53272388226}]
["Other Business Travel Time",{"$f":"NPV('607 Victor Creek'!$C$4,'Report Tables'!C70:L70)","v":335100.37720944779},0,0,0,0,0,0,{"$f":"'607 Baseline'!N52*365","v":146101.37572627142},{"$f":"'607 Baseline'!O52*365","v":147773.85761294936},{"$f":"'607 Baseline'!P52*365","v":149446.3394996273},{"$f":"'607 Baseline'!Q52*365","v":151118.82138630527}]
["Personal Travel Time",{"$f":"NPV('607 Victor Creek'!$C$4,'Report Tables'!C71:L71)","v":3549777.0758547732},0,0,0,0,0,0,{"$f":"'607 Baseline'!N53*365","v":1547677.5007621243},{"$f":"'607 Baseline'!O53*365","v":1565394.3947583402},{"$f":"'607 Baseline'!P53*365","v":1583111.2887545559},{"$f":"'607 Baseline'!Q53*365","v":1600828.1827507713}]
["Total",{"$f":"SUM(B67:B71)","v":4952216.5003692731},0,0,0,0,0,0,{"$f":"SUM(I67:I71)","v":2159131.092669785},{"$f":"SUM(J67:J71)","v":2183847.544691558},2208563.99671333,2233280.448735103]
[]
["603 and 605",1000000]
["Estimated Effect of Bridge Closure","Net Present Value"]
["ARRC Cost to Transport Trucks/Trailers to/from Seward",{"$f":"'603 & 605 Baseline'!G60/$B$74","v":361.85541303674978}]
["ARRC Cost to Transport Automobiles to/from Seward",{"$f":"'603 & 605 Baseline'!G61/$B$74","v":1149.7325380566724}]
["ARRC Cost to Transport Passengers from mid-May to Mid-September",{"$f":"'603 & 605 Baseline'!G62/$B$74","v":434.53673042473298}]
["ARRC Travel Time Cost for Passengers",{"$f":"'603 & 605 Baseline'!G63/$B$74","v":224.4083859535022}]
["AMHS Cost to Transport Passengers from Mid-September to Mid-May",{"$f":"'603 & 605 Baseline'!G64/$B$74","v":633.51316850874423}]
["Bus Service to Anchorage from mid-September to mid-May",{"$f":"'603 & 605 Baseline'!G65/$B$74","v":253.44553118789574}]
["AMHS and Bus Travel Time Cost for Passengers",{"$f":"'603 & 605 Baseline'!G66/$B$74","v":1954.1466146176201}]
["Air Travel Cost Seward/Anchorage",{"$f":"'603 & 605 Baseline'!G67/$B$74","v":47.22918486612874}]
["Air Travel Time Cost (Benefit) for Passengers",{"$f":"'603 & 605 Baseline'!G68/$B$74","v":-3.8974019979649444E-2}]
["Total NPV of Bridge Closure",{"$f":"SUM(B76:B84)","v":5058.8285926320659}]
[]
[607]
["Estimated Effect of Bridge Closure","Net Present Value"]
["ARRC Cost to Transport Trucks/Trailers to/from Seward",{"$f":"'607 Baseline'!G60/$B$74","v":238.07843372211815}]
["ARRC Cost to Transport Automobiles to/from Seward",{"$f":"'607 Baseline'!G61/$B$74","v":781.70219441867221}]
["ARRC Cost to Transport Passengers from mid-May to Mid-September",{"$f":"'607 Baseline'!G62/$B$74","v":296.860157978936}]
["ARRC Travel Time Cost for Passengers",{"$f":"'607 Baseline'!G63/$B$74","v":153.30788916471988}]
["AMHS Cost to Transport Passengers from Mid-September to Mid-May",{"$f":"'607 Baseline'!G64/$B$74","v":432.79383793729085}]
["Bus Service to Anchorage from mid-September to mid-May",{"$f":"'607 Baseline'!G65/$B$74","v":173.14504197137416}]
["AMHS and Bus Travel Time Cost for Passengers",{"$f":"'607 Baseline'!G66/$B$74","v":1335.0039987698385}]
["Air Travel Cost Seward/Anchorage",{"$f":"'607 Baseline'!G67/$B$74","v":32.262147649179767}]
["Air Travel Time Cost (Benefit) for Passengers",{"$f":"'607 Baseline'!G68/$B$74","v":-2.6623063485630663E-2}]
["Total NPV of Bridge Closure",{"$f":"SUM(B89:B97)","v":3443.127078548644}]
[]
["Baseline Maintenance and Operating Costs"]
["Bridge/Cost Category","NPV",2019,2020,2021,2022,2023,2024,2025,2026,2027]
["Snow River West"]
["Pavement",{"$f":"'M&O'!D10","v":68.128220805310505},{"$f":"'M&O'!E10","v":0},{"$f":"'M&O'!F10","v":78},{"$f":"'M&O'!G10","v":0},{"$f":"'M&O'!H10","v":0}]
["Bridge",{"$f":"'M&O'!D11","v":11806.368034166122},{"$f":"'M&O'!E11","v":0},{"$f":"'M&O'!F11","v":4813.7547394247094},{"$f":"'M&O'!G11","v":4813.7547394247094},{"$f":"'M&O'!H11","v":4813.7547394247094}]
["Total",{"$f":"'M&O'!D12","v":11874.496254971433},{"$f":"'M&O'!E12","v":0},{"$f":"'M&O'!F12","v":4891.7547394247094},{"$f":"'M&O'!G12","v":4813.7547394247094},{"$f":"'M&O'!H12","v":4813.7547394247094}]
["Snow River Center"]
["Pavement",{"$f":"'M&O'!D14","v":223.30916819518441},{"$f":"'M&O'!E14","v":0},{"$f":"'M&O'!F14","v":255.66666666666666},{"$f":"'M&O'!G14","v":0},{"$f":"'M&O'!H14","v":0}]
["Bridge",{"$f":"'M&O'!D15","v":30661.768741857599},{"$f":"'M&O'!E15","v":0},{"$f":"'M&O'!F15","v":12501.578315459163},{"$f":"'M&O'!G15","v":12501.578315459163},{"$f":"'M&O'!H15","v":12501.578315459163}]
["Total",{"$f":"'M&O'!D16","v":30885.077910052783},{"$f":"'M&O'!E16","v":0},{"$f":"'M&O'!F16","v":12757.244982125829},{"$f":"'M&O'!G16","v":12501.578315459163},{"$f":"'M&O'!H16","v":12501.578315459163}]
["Victor Creek"]
["Pavement",{"$f":"'M&O'!D19","v":425.83981495201891},{"$f":"'M&O'!E19","v":0},{"$f":"'M&O'!F19","v":0},{"$f":"'M&O'!G19","v":0},{"$f":"'M&O'!H19","v":281.66666666666663},{"$f":"'M&O'!I19","v":0},{"$f":"'M&O'!J19","v":86.666666666666657},{"$f":"'M&O'!K19","v":0},{"$f":"'M&O'!L19","v":0},{"$f":"'M&O'!M19","v":281.66666666666663}]
["Bridge",{"$f":"'M&O'!D20","v":2084.6012385195195},{"$f":"'M&O'!E20","v":0},{"$f":"'M&O'!F20","v":373.54075045734237},{"$f":"'M&O'!G20","v":373.54075045734237},{"$f":"'M&O'!H20","v":373.54075045734237},{"$f":"'M&O'!I20","v":373.54075045734237},{"$f":"'M&O'!J20","v":373.54075045734237},{"$f":"'M&O'!K20","v":373.54075045734237},{"$f":"'M&O'!L20","v":373.54075045734237},{"$f":"'M&O'!M20","v":373.54075045734237}]
["Total",{"$f":"'M&O'!D21","v":2510.4410534715385},{"$f":"'M&O'!E21","v":0},{"$f":"'M&O'!F21","v":373.54075045734237},{"$f":"'M&O'!G21","v":373.54075045734237},{"$f":"'M&O'!H21","v":655.207417124009},{"$f":"'M&O'!I21","v":373.54075045734237},{"$f":"'M&O'!J21","v":460.207417124009},{"$f":"'M&O'!K21","v":373.54075045734237},{"$f":"'M&O'!L21","v":373.54075045734237},{"$f":"'M&O'!M21","v":655.207417124009}]
[]
["Residual Values","NPV"]
["Snow River West",{"$f":"'603 Snow River West'!E23","v":225071.85345207734}]
["Snow River Center",{"$f":"'605 Snow River Center'!E23","v":561462.79745775741}]
["Victor Creek",{"$f":"'607 Victor Creek'!E23","v":766386.8329357371}]
[]
["With Project"]
["Bridge/Cost Category","NPV"]
["Snow River West"]
["Pavement",{"$f":"'M&O'!D25","v":85503.050592715037}]
["Bridge",{"$f":"'M&O'!D26","v":6562.6432008619531}]
["Total",{"$f":"'M&O'!D27","v":92065.693793576997}]
["Snow River Center"]
["Pavement",{"$f":"'M&O'!D29","v":294045.77084248548}]
["Bridge",{"$f":"'M&O'!D30","v":22655.082113613869}]
["Total",{"$f":"'M&O'!D31","v":316700.85295609932}]
["Victor Creek"]
["Pavement",{"$f":"'M&O'!D34","v":30026.517982229419}]
["Bridge",{"$f":"'M&O'!D35","v":9440.1490872651975}]
["Total",{"$f":"'M&O'!D36","v":39466.667069494615}]
[]
[]
["Summary"]
["Category","Net Present Value"]
["Project Benefits","Snow River West","Snow River Center","Victor Creek","All Bridges (Separate)","All Bridges (Bundled)"]
["Avoidance of Load Limit Costs",{"$f":"'603 Snow River West'!E19","v":4723762.3682589615},{"$f":"'605 Snow River Center'!E19","v":4723762.3682589615},{"$f":"'607 Victor Creek'!E19","v":3377441.3303733589},{"$f":"SUM(B139:D139)","v":12824966.066891283},{"$f":"E139","v":12824966.066891283}]
["Avoidance of Single Lane Operation",{"$f":"'603 Snow River West'!E20","v":2499070.2535303994},{"$f":"'605 Snow River Center'!E20","v":2499070.2535303994},{"$f":"'607 Victor Creek'!E20","v":2499070.2535303994},{"$f":"SUM(B140:D140)","v":7497210.7605911978},7497210.7605911978]
["Avoidance of Bridge Closure",{"$f":"'603 Snow River West'!E21","v":5058828592.6320667},{"$f":"'605 Snow River Center'!E21","v":5058828592.6320667},{"$f":"'607 Victor Creek'!E21","v":5058828592.6320667},15176485777.8962,15176485777.8962]
["Avoidance of M&O Costs until Bridge Closure",{"$f":"'603 Snow River West'!E22","v":11874.496254971433},{"$f":"'605 Snow River Center'!E22","v":30885.077910052783},{"$f":"'607 Victor Creek'!E22","v":2510.4410534715385},45270.015218495748,45270.015218495748]
["Residual Value of Bridge after 2049",{"$f":"'603 Snow River West'!E23","v":225071.85345207734},{"$f":"'605 Snow River Center'!E23","v":561462.79745775741},{"$f":"'607 Victor Creek'!E23","v":766386.8329357371},1552921.483845572,1552921.483845572]
["Net Disbenefits of Emissions",{"$f":"'603 Snow River West'!E25","v":-16111961.318629533},{"$f":"'605 Snow River Center'!E25","v":-16111961.318629533},{"$f":"'607 Victor Creek'!E25","v":-11006245.57455387},{"$f":"SUM(B144:D144)","v":-43230168.211812936},-43230168.211812936]
["Total Project Benefits",{"$f":"SUM(B139:B144)","v":5050176410.2849331},{"$f":"SUM(C139:C144)","v":5050531811.8105946},5054467755.9154053,15155175978.010933,15155175978.010933]
["Project Costs"]
["Capital Expenditures",{"$f":"'603 Snow River West'!E32","v":2855507.2523364481},{"$f":"'605 Snow River Center'!E32","v":7123330.0186915891},{"$f":"'607 Victor Creek'!E32","v":9723220.0560747664},{"$f":"SUM(B147:D147)","v":19702057.327102803},{"$f":"'All Bridges'!E33","v":16314498.7453271}]
["M&O Expenditures",{"$f":"'603 Snow River West'!E33","v":92065.693793576997},{"$f":"'605 Snow River Center'!E33","v":316700.85295609938},{"$f":"'607 Victor Creek'!E33","v":39466.667069494615},{"$f":"SUM(B148:D148)","v":448233.21381917095},{"$f":"'All Bridges'!E34","v":448233.21381917095}]
["Total Project Costs",{"$f":"'603 Snow River West'!E34","v":2947572.9461300252},{"$f":"'605 Snow River Center'!E34","v":7440030.8716476886},{"$f":"'607 Victor Creek'!E34","v":9762686.7231442612},20150290.540921975,{"$f":"'All Bridges'!E35","v":16762731.959146271}]
["Net Benefits",{"$f":"B145-B149","v":5047228837.3388033},{"$f":"C145-C149","v":5043091780.9389467},5044705069.1922607,{"$f":"E145-E149","v":15135025687.470011},{"$f":"F145-F149","v":15138413246.051786}]
["B/C Ratio",{"$f":"B145/B149","v":1713.3338182233936},{"$f":"C145/C149","v":678.83210418616056},517.73327356012067,{"$f":"E145/E149","v":752.10706998160776},904.09940425861157]
[]
["in millions"]
["Category","Net Present Value"]
["Project Benefits","Snow River West","Snow River Center","Victor Creek","All Bridges (Separate)","All Bridges (Bundled)"]
["Avoidance of Load Limit Costs",{"$f":"B139/1000000","v":4.7237623682589618},{"$f":"C139/1000000","v":4.7237623682589618},3.377441330373359,12.824966066891283,12.824966066891283]
["Avoidance of Single Lane Operation",2.4990702535303995,{"$f":"C140/1000000","v":2.4990702535303995},2.4990702535303995,7.497210760591198,7.497210760591198]
["Avoidance of Bridge Closure",5058.8285926320668,5058.8285926320668,5058.8285926320668,15176.4857778962,15176.4857778962]
["Avoidance of M&O Costs until Bridge Closure",1.1874496254971433E-2,3.0885077910052783E-2,2.5104410534715384E-3,4.5270015218495746E-2,4.5270015218495746E-2]
["Residual Value of Bridge after 2049",0.22507185345207734,0.5614627974577574,0.76638683293573706,1.552921483845572,1.552921483845572]
["Net Disbenefits of Emissions",-16.111961318629533,-16.111961318629533,-11.006245574553869,-43.230168211812938,-43.230168211812938]
["Total Project Benefits",{"$f":"B145/1000000","v":5050.1764102849329},5050.5318118105943,5054.4677559154052,15155.175978010933,15155.175978010933]
["Project Costs"]
["Capital Expenditures",{"$f":"B147/1000000","v":2.855507252336448},{"$f":"C147/1000000","v":7.1233300186915889},9.7232200560747657,19.702057327102803,16.3144987453271]
["M&O Expenditures",{"$f":"B148/1000000","v":9.2065693793577E-2},{"$f":"C148/1000000","v":0.3167008529560994},3.9466667069494615E-2,0.44823321381917097,0.44823321381917097]
["Total Project Costs",{"$f":"B149/1000000","v":2.9475729461300251},7.4400308716476884,9.7626867231442613,20.150290540921976,16.762731959146272]
["Net Benefits",{"$f":"B162-B166","v":5047.2288373388028},{"$f":"C162-C166","v":5043.0917809389466},{"$f":"D162-D166","v":5044.7050691922614},{"$f":"E162-E166","v":15135.025687470012},{"$f":"F162-F166","v":15138.413246051787}]
["B/C Ratio",{"$f":"B162/B166","v":1713.3338182233936},{"$f":"C162/C166","v":678.83210418616056},517.73327356012055,752.10706998160776,904.09940425861157]

{"sheet":"All Bridges","index":1,"n_rows":35,"n_cols":17,"rows_kept":35,"cut":false,"hidden":false,"merged":[[12,0,12,1]]}
["CENTRAL REGION"]
["SNOW RIVER WEST (603)"]
["PARAMETERS"]
["Discount Rate (Real)",null,7.0000000000000007E-2,null,null,null,"U.S. Department of Transportation, 2016. The Value of Travel Time Savings Departmental Guidance for Conducting Economic Evaluations Revision 2 (2016 Update)"]
["Design Life of New Bridge: ",null,null,null,75,"years","AASHTO bridge code per Daugherty, Leslie K., ADOT&PF. Personal Communication with Northern Economics, Inc. October 16, 2018."]
["Design Life of Rehabilitated Bridge:",null,null,null,50,"years","ADOT&PF (Daugherty, Leslie K., ADOT&PF. Personal Communication with Northern Economics, Inc. October 16,2018)."]
["Occupancy rate for personal vehicles:",null,null,null,1.7,"persons"]
["Occupancy rate for buses:",null,null,null,10.7,"persons"]
["Occupancy rate for commercial vehicles:",null,null,null,1,"persons"]
["Replacement Year for Polyester Concrete Overlay (25 or 30)",null,null,null,30,"years"]
["Operating Period for this Analysis",null,null,null,30,"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
["BENEFIT/COST CALCULATION",null,"BCA without Bridge Closure","BCA with Emissions Cost",null,null,null,null,null,null,null,null,null,null,null,null,"All benefits and costs are presented in real 2018$ (through first half of 2018)"]
["Benefits",{"$f":"E24","v":15198406146.222744},{"$f":"E19+E20+E22+E23","v":21920368.32654655},{"$f":"E24+E25","v":15155175978.010931},null,null,null,null,null,null,null,null,null,null,null,null,"The analysis uses 2018 as the base year; all benefits and costs are discounted to 2018 dollars"]
["Costs",{"$f":"E30","v":20150290.540921975},{"$f":"B15","v":20150290.540921975},{"$f":"E30","v":20150290.540921975},null,null,null,null,null,null,null,null,null,null,null,null,"The Alaska CPI deflator tab contains multipliers to adjust to 2018 real dollars. "]
["B/C Ratio",{"$f":"B14/B15","v":754.25245682474122},{"$f":"C14/C15","v":1.087843784784633},{"$f":"D14/D15","v":752.10706998160765}]
[]
["Project Benefits",null,null,null,"NPV"]
["Avoidance of Load Limit Costs",null,null,null,{"$f":"'603 Snow River West'!E19+'605 Snow River Center'!E19+'607 Victor Creek'!E19","v":12824966.066891283}]
["Avoidance of Single Lane Operation",null,null,null,{"$f":"'603 Snow River West'!E20+'605 Snow River Center'!E20+'607 Victor Creek'!E20","v":7497210.7605911978}]
["Avoidance of Bridge Closure",null,null,null,{"$f":"'603 Snow River West'!E21+'605 Snow River Center'!E21+'607 Victor Creek'!E21","v":15176485777.8962}]
["Avoidance of M&O Costs until Bridge Closure",null,null,null,{"$f":"'603 Snow River West'!E22+'605 Snow River Center'!E22+'607 Victor Creek'!E22","v":45270.015218495748}]
["Residual Value of Bridge after 2049",null,null,null,{"$f":"'603 Snow River West'!E23+'605 Snow River Center'!E23+'607 Victor Creek'!E23","v":1552921.483845572}]
["Total Project Benefits",null,null,null,{"$f":"'603 Snow River West'!E24+'605 Snow River Center'!E24+'607 Victor Creek'!E24","v":15198406146.222744}]
["Emissions Costs",null,null,null,{"$f":"'603 Snow River West'!E25+'605 Snow River Center'!E25+'607 Victor Creek'!E25","v":-43230168.211812936}]
[]
["With Project Costs"]
["Capital Expenditures",null,null,null,{"$f":"'603 Snow River West'!E32+'605 Snow River Center'!E32+'607 Victor Creek'!E32","v":19702057.327102803}]
["M&O Expenditures",null,null,null,{"$f":"'603 Snow River West'!E33+'605 Snow River Center'!E33+'607 Victor Creek'!E33","v":448233.21381917095}]
["Total NPV of Project Costs",null,null,null,{"$f":"SUM(E28:E29)","v":20150290.540921975}]
[]
["With Project Costs","(bundled)"]
["Capital Expenditures",null,null,null,{"$f":"NPV(C4,F33)","v":16314498.7453271},{"$f":"'Budget Combined'!C19","v":17456513.657499999}]
["M&O Expenditures",null,null,null,{"$f":"E29","v":448233.21381917095}]
["Total NPV of Project Costs",null,null,null,{"$f":"SUM(E33:E34)","v":16762731.959146271}]

{"sheet":"603 Snow River West","index":2,"n_rows":34,"n_cols":36,"rows_kept":34,"cut":false,"hidden":false,"merged":[[12,0,12,1]]}
["CENTRAL REGION"]
["SNOW RIVER WEST (603)"]
["PARAMETERS"]
["Discount Rate (Real)",null,7.0000000000000007E-2,null,null,null,"U.S. Department of Transportation, 2016. The Value of Travel Time Savings Departmental Guidance for Conducting Economic Evaluations Revision 2 (2016 Update)"]
["Design Life of New Bridge: ",null,null,null,75,"years","AASHTO bridge code per Daugherty, Leslie K., ADOT&PF. Personal Communication with Northern Economics, Inc. October 16, 2018."]
["Design Life of Rehabilitated Bridge:",null,null,null,50,"years","ADOT&PF (Daugherty, Leslie K., ADOT&PF. Personal Communication with Northern Economics, Inc. October 16,2018)."]
["Occupancy rate for personal vehicles:",null,null,null,1.7,"persons"]
["Occupancy rate for buses:",null,null,null,10.7,"persons"]
["Occupancy rate for commercial vehicles:",null,null,null,1,"persons"]
["Replacement Year for Polyester Concrete Overlay (25 or 30)",null,null,null,30,"years"]
["Operating Period for this Analysis",null,null,null,30,"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
["BENEFIT/COST CALCULATION",null,"BCA without Bridge Closure","BCA with Emissions Cost",null,null,null,null,null,null,null,null,null,null,null,null,"All benefits and costs are presented in real 2018$ (through first half of 2018)"]
["Benefits",{"$f":"E24","v":5066288371.6035624},{"$f":"E19+E20+E22+E23","v":7459778.9714964088},{"$f":"E24+E25","v":5050176410.2849331},null,null,null,null,null,null,null,null,null,null,null,null,"The analysis uses 2018 as the base year; all benefits and costs are discounted to 2018 dollars"]
["Costs",{"$f":"E34","v":2947572.9461300252},{"$f":"B15","v":2947572.9461300252},{"$f":"E34","v":2947572.9461300252},null,null,null,null,null,null,null,null,null,null,null,null,"The Alaska CPI deflator tab contains multipliers to adjust to 2018 real dollars. "]
["B/C Ratio",{"$f":"B14/B15","v":1718.7999972164471},{"$f":"C14/C15","v":2.5308208169336814},{"$f":"D14/D15","v":1713.3338182233936},null,null,null,"``"]
[]
["Project Benefits",null,null,null,"NPV"]
["Avoidance of Load Limit Costs",null,null,null,{"$f":"'603 & 605 Baseline'!G39","v":4723762.3682589615}]
["Avoidance of Single Lane Operation",null,null,null,{"$f":"'603 & 605 Baseline'!G56","v":2499070.2535303994}]
["Avoidance of Bridge Closure",null,null,null,{"$f":"'603 & 605 Baseline'!G69","v":5058828592.6320667}]
["Avoidance of M&O Costs until Bridge Closure",null,null,null,{"$f":"'M&O'!D12","v":11874.496254971433}]
["Residual Value of Bridge after 2049",null,null,null,{"$f":"NPV(C4,F23:AJ23)","v":225071.85345207734},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(E5-E11)/E5*F32","v":1833235.6559999997}]
["Total Project Benefits",null,null,null,{"$f":"SUM(E19:E23)","v":5066288371.6035624}]
["Net Emissions Cost",null,null,null,{"$f":"Emissions!B65","v":-16111961.318629533}]
[]
[null,null,null,null,"NPV"]
[null,null,"Year",null,2018,{"$f":"E28+1","v":2019},{"$f":"F28+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[null,null,"Index Year",null,0,{"$f":"E29+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,"Operation Year",null,null,0,1,{"$f":"G30+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["With Project Costs"]
["Capital Expenditures",null,null,null,{"$f":"NPV(C4,F32)","v":2855507.2523364481},{"$f":"'Budget 603'!C20","v":3055392.76}]
["M&O Expenditures",null,null,null,{"$f":"NPV(C4,F33:AJ33)","v":92065.693793576997},0,{"$f":"'M&O'!F27","v":565.88},{"$f":"'M&O'!G27","v":565.88},{"$f":"'M&O'!H27","v":565.88},{"$f":"'M&O'!I27","v":565.88},{"$f":"'M&O'!J27","v":565.88},{"$f":"'M&O'!K27","v":565.88},{"$f":"'M&O'!L27","v":565.88},{"$f":"'M&O'!M27","v":565.88},{"$f":"'M&O'!N27","v":565.88},{"$f":"'M&O'!O27","v":565.88},{"$f":"'M&O'!P27","v":565.88},{"$f":"'M&O'!Q27","v":565.88},{"$f":"'M&O'!R27","v":565.88},{"$f":"'M&O'!S27","v":565.88},{"$f":"'M&O'!T27","v":565.88},{"$f":"'M&O'!U27","v":565.88},{"$f":"'M&O'!V27","v":565.88},{"$f":"'M&O'!W27","v":565.88},{"$f":"'M&O'!X27","v":565.88},{"$f":"'M&O'!Y27","v":565.88},{"$f":"'M&O'!Z27","v":565.88},{"$f":"'M&O'!AA27","v":565.88},{"$f":"'M&O'!AB27","v":565.88},{"$f":"'M&O'!AC27","v":565.88},{"$f":"'M&O'!AD27","v":565.88},{"$f":"'M&O'!AE27","v":565.88},{"$f":"'M&O'!AF27","v":565.88},{"$f":"'M&O'!AG27","v":565.88},{"$f":"'M&O'!AH27","v":565.88},{"$f":"'M&O'!AI27","v":696997.88}]
["Total NPV of Project Costs",null,null,null,{"$f":"SUM(E32:E33)","v":2947572.9461300252}]

{"sheet":"605 Snow River Center","index":3,"n_rows":34,"n_cols":36,"rows_kept":34,"cut":false,"hidden":false,"merged":[[12,0,12,1]]}
["CENTRAL REGION"]
["SNOW RIVER CENTER (605)"]
["PARAMETERS"]
["Discount Rate (Real)",null,7.0000000000000007E-2,null,null,null,"U.S. Department of Transportation, 2016. The Value of Travel Time Savings Departmental Guidance for Conducting Economic Evaluations Revision 2 (2016 Update)"]
["Design Life of New Bridge: ",null,null,null,75,"years","AASHTO bridge code per Daugherty, Leslie K., ADOT&PF. Personal Communication with Northern Economics, Inc. October 16, 2018."]
["Design Life of Rehabilitated Bridge:",null,null,null,50,"years","ADOT&PF (Daugherty, Leslie K., ADOT&PF. Personal Communication with Northern Economics, Inc. October 16,2018)."]
["Occupancy rate for personal vehicles:",null,null,null,1.7,"persons"]
["Occupancy rate for buses:",null,null,null,10.7,"persons"]
["Occupancy rate for commercial vehicles:",null,null,null,1,"persons"]
["Replacement Year for Polyester Concrete Overlay (25 or 30)",null,null,null,30,"years"]
["Operating Period for this Analysis",null,null,null,30,"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
["BENEFIT/COST CALCULATION",null,"BCA without Bridge Closure","Including Emissions Cost",null,null,null,null,null,null,null,null,null,null,null,null,"All benefits and costs are presented in real 2018$ (through first half of 2018)"]
["Benefits",{"$f":"E24","v":5066643773.1292238},{"$f":"E19+E20+E22+E23","v":7815180.4971571704},{"$f":"E24+E25","v":5050531811.8105946},null,null,null,null,null,null,null,null,null,null,null,null,"The analysis uses 2018 as the base year; all benefits and costs are discounted to 2018 dollars"]
["Costs",{"$f":"E34","v":7440030.8716476886},{"$f":"B15","v":7440030.8716476886},{"$f":"E34","v":7440030.8716476886},null,null,null,null,null,null,null,null,null,null,null,null,"The Alaska CPI deflator tab contains multipliers to adjust to 2018 real dollars. "]
["B/C Ratio",{"$f":"B14/B15","v":680.99768139902244},{"$f":"C14/C15","v":1.0504231275355449},{"$f":"D14/D15","v":678.83210418616056}]
[]
["Project Benefits",null,null,null,"NPV"]
["Avoidance of Load Limit Costs",null,null,null,{"$f":"'603 & 605 Baseline'!G39","v":4723762.3682589615}]
["Avoidance of Single Lane Operation",null,null,null,{"$f":"'603 & 605 Baseline'!G56","v":2499070.2535303994}]
["Avoidance of Bridge Closure",null,null,null,{"$f":"'603 & 605 Baseline'!G69","v":5058828592.6320667}]
["Avoidance of M&O Costs until Bridge Closure",null,null,null,{"$f":"'M&O'!D16","v":30885.077910052783}]
["Residual Value of Bridge after 2049",null,null,null,{"$f":"NPV(C4,F23:AJ23)","v":561462.79745775741},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(E5-E11)/E5*F32","v":4573177.8720000004}]
["Total Project Benefits",null,null,null,{"$f":"SUM(E19:E23)","v":5066643773.1292238}]
["Net Emissions Costs",null,null,null,{"$f":"Emissions!B65","v":-16111961.318629533}]
[]
[null,null,null,null,"NPV"]
[null,null,"Year",null,2018,{"$f":"E28+1","v":2019},{"$f":"F28+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,{"$f":"V28+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[null,null,"Index Year",null,0,{"$f":"E29+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,"Operation Year",null,null,0,1,{"$f":"G30+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["With Project Costs"]
["Capital Expenditures",null,null,null,{"$f":"NPV(C4,F32)","v":7123330.0186915891},{"$f":"'Budget 605'!C20","v":7621963.120000001}]
["M&O Expenditures",null,null,null,{"$f":"NPV(C4,F33:AJ33)","v":316700.85295609938},0,{"$f":"'M&O'!F31","v":1953.4900000000002},{"$f":"'M&O'!G31","v":1953.4900000000002},{"$f":"'M&O'!H31","v":1953.4900000000002},{"$f":"'M&O'!I31","v":1953.4900000000002},{"$f":"'M&O'!J31","v":1953.4900000000002},{"$f":"'M&O'!K31","v":1953.4900000000002},{"$f":"'M&O'!L31","v":1953.4900000000002},{"$f":"'M&O'!M31","v":1953.4900000000002},{"$f":"'M&O'!N31","v":1953.4900000000002},{"$f":"'M&O'!O31","v":1953.4900000000002},{"$f":"'M&O'!P31","v":1953.4900000000002},{"$f":"'M&O'!Q31","v":1953.4900000000002},{"$f":"'M&O'!R31","v":1953.4900000000002},{"$f":"'M&O'!S31","v":1953.4900000000002},{"$f":"'M&O'!T31","v":1953.4900000000002},{"$f":"'M&O'!U31","v":1953.4900000000002},{"$f":"'M&O'!V31","v":1953.4900000000002},{"$f":"'M&O'!W31","v":1953.4900000000002},{"$f":"'M&O'!X31","v":1953.4900000000002},{"$f":"'M&O'!Y31","v":1953.4900000000002},{"$f":"'M&O'!Z31","v":1953.4900000000002},{"$f":"'M&O'!AA31","v":1953.4900000000002},{"$f":"'M&O'!AB31","v":1953.4900000000002},{"$f":"'M&O'!AC31","v":1953.4900000000002},{"$f":"'M&O'!AD31","v":1953.4900000000002},{"$f":"'M&O'!AE31","v":1953.4900000000002},{"$f":"'M&O'!AF31","v":1953.4900000000002},{"$f":"'M&O'!AG31","v":1953.4900000000002},{"$f":"'M&O'!AH31","v":1953.4900000000002},{"$f":"'M&O'!AI31","v":2396989.4900000002}]
["Total NPV of Project Costs",null,null,null,{"$f":"SUM(E32:E33)","v":7440030.8716476886}]

{"sheet":"607 Victor Creek","index":4,"n_rows":34,"n_cols":36,"rows_kept":34,"cut":false,"hidden":false,"merged":[[12,0,12,1]]}
["CENTRAL REGION"]
["VICTOR CREEK (607)"]
["PARAMETERS"]
["Discount Rate (Real)",null,7.0000000000000007E-2,null,null,null,"U.S. Department of Transportation, 2016. The Value of Travel Time Savings Departmental Guidance for Conducting Economic Evaluations Revision 2 (2016 Update)"]
["Design Life of New Bridge: ",null,null,null,75,"years","AASHTO bridge code per Daugherty, Leslie K., ADOT&PF. Personal Communication with Northern Economics, Inc. October 16, 2018."]
["Design Life of Rehabilitated Bridge:",null,null,null,50,"years","ADOT&PF (Daugherty, Leslie K., ADOT&PF. Personal Communication with Northern Economics, Inc. October 16,2018)."]
["Occupancy rate for personal vehicles:",null,null,null,1.7,"persons"]
["Occupancy rate for buses:",null,null,null,10.7,"persons"]
["Occupancy rate for commercial vehicles:",null,null,null,1,"persons"]
["Replacement Year for Polyester Concrete Overlay (25 or 30)",null,null,null,30,"years"]
["Operating Period for this Analysis",null,null,null,30,"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
["BENEFIT/COST CALCULATION",null,"BCA without Bridge Closure","Including Emissions Cost",null,null,null,null,null,null,null,null,null,null,null,null,"All benefits and costs are presented in real 2018$ (through first half of 2018)"]
["Benefits",{"$f":"E24","v":5065474001.4899588},{"$f":"E19+E20+E22+E23","v":6645408.8578929668},{"$f":"E24+E25","v":5054467755.9154053},null,null,null,null,null,null,null,null,null,null,null,null,"The analysis uses 2018 as the base year; all benefits and costs are discounted to 2018 dollars"]
["Costs",{"$f":"E34","v":9762686.7231442612},{"$f":"B15","v":9762686.7231442612},{"$f":"E34","v":9762686.7231442612},null,null,null,null,null,null,null,null,null,null,null,null,"The Alaska CPI deflator tab contains multipliers to adjust to 2018 real dollars. "]
["B/C Ratio",{"$f":"B14/B15","v":518.86065231216651},{"$f":"C14/C15","v":0.68069467415550589},{"$f":"D14/D15","v":517.73327356012067}]
[]
["Project Benefits",null,null,null,"NPV"]
["Avoidance of Load Limit Costs",null,null,null,{"$f":"'607 Baseline'!G39","v":3377441.3303733589}]
["Avoidance of Single Lane Operation",null,null,null,{"$f":"'603 & 605 Baseline'!G56","v":2499070.2535303994}]
["Avoidance of Bridge Closure",null,null,null,{"$f":"'603 & 605 Baseline'!G69","v":5058828592.6320667}]
["Avoidance of M&O Costs until Bridge Closure",null,null,null,{"$f":"'M&O'!D21","v":2510.4410534715385}]
["Residual Value of Bridge after 2049",null,null,null,{"$f":"NPV(C4,F23:AJ23)","v":766386.8329357371},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(E5-E11)/E5*F32","v":6242307.2760000005}]
["Total Project Benefits",null,null,null,{"$f":"SUM(E19:E23)","v":5065474001.4899588}]
["Emissions Costs",null,null,null,{"$f":"Emissions!$B$69","v":-11006245.57455387}]
[]
[null,null,null,null,"NPV"]
[null,null,"Year",null,2018,{"$f":"E28+1","v":2019},{"$f":"F28+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,{"$f":"V28+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[null,null,"Index Year",null,0,{"$f":"E29+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,"Operation Year",null,null,0,1,{"$f":"G30+1","v":2},{"$f":"H30+1","v":3},{"$f":"I30+1","v":4},{"$f":"J30+1","v":5},{"$f":"K30+1","v":6},{"$f":"L30+1","v":7},{"$f":"M30+1","v":8},9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["With Project Costs"]
["Capital Expenditures",null,null,null,{"$f":"NPV(C4,F32)","v":9723220.0560747664},{"$f":"'Budget 607'!C20","v":10403845.460000001}]
["M&O Expenditures",null,null,null,{"$f":"NPV(C4,F33:AJ33)","v":39466.667069494615},0,{"$f":"'M&O'!F36","v":814},{"$f":"'M&O'!G36","v":814},{"$f":"'M&O'!H36","v":1095.6666666666665},{"$f":"'M&O'!I36","v":814},{"$f":"'M&O'!J36","v":900.66666666666663},{"$f":"'M&O'!K36","v":814},{"$f":"'M&O'!L36","v":814},{"$f":"'M&O'!M36","v":1095.6666666666665},{"$f":"'M&O'!N36","v":814},{"$f":"'M&O'!O36","v":27897.333333333332},{"$f":"'M&O'!P36","v":814},{"$f":"'M&O'!Q36","v":814},{"$f":"'M&O'!R36","v":1095.6666666666665},{"$f":"'M&O'!S36","v":814},{"$f":"'M&O'!T36","v":900.66666666666663},{"$f":"'M&O'!U36","v":814},{"$f":"'M&O'!V36","v":814},{"$f":"'M&O'!W36","v":1095.6666666666665},{"$f":"'M&O'!X36","v":814},{"$f":"'M&O'!Y36","v":54980.666666666664},{"$f":"'M&O'!Z36","v":814},{"$f":"'M&O'!AA36","v":814},{"$f":"'M&O'!AB36","v":1095.6666666666665},{"$f":"'M&O'!AC36","v":814},{"$f":"'M&O'!AD36","v":900.66666666666663},{"$f":"'M&O'!AE36","v":814},{"$f":"'M&O'!AF36","v":814},{"$f":"'M&O'!AG36","v":1095.6666666666665},{"$f":"'M&O'!AH36","v":814},{"$f":"'M&O'!AI36","v":27897.333333333332}]
["Total NPV of Project Costs",null,null,null,{"$f":"SUM(E32:E33)","v":9762686.7231442612}]

{"sheet":"Traffic","index":6,"n_rows":38,"n_cols":42,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["Traffic Counter Location: Seward Highway Junction with Primrose Road"]
["Milepost 16.97"]
[]
[null,null,null,null,null,null,"Projected AADT based on past 10 years of AADT data"]
["Year","AADT","% Commercial Vehicles",null,null,"Year",2018,{"$f":"G5+1","v":2019},{"$f":"H5+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[2008,1780,null,null,null,"AADT",{"$f":"$F$9+$E$9*G5","v":2064.9333333333343},{"$f":"$F$9+$E$9*H5","v":2089.4121212121245},2113.8909090909146,2138.3696969696975,2162.8484848484877,2187.3272727272779,2211.8060606060681,2236.284848484851,2260.7636363636411,2285.2424242424313,2309.7212121212142,2334.2000000000044,2358.6787878787945,2383.1575757575774,2407.6363636363676,2432.1151515151578,2456.5939393939407,2481.0727272727308,2505.551515151521,2530.0303030303039,2554.5090909090941,2578.9878787878843,2603.4666666666744,2627.9454545454573,2652.4242424242475,2676.9030303030377,2701.3818181818206,2725.8606060606107,2750.3393939394009,2774.8181818181838,2799.296969696974,2823.7757575757641,2848.254545454547,2872.7333333333372,2897.2121212121274,2921.6909090909103]
[2009,1800]
[2010,1982]
[2011,1950,null,null,{"$f":"LINEST(B6:B15,A6:A15,TRUE,)","v":24.478787878787884},-47333.260606060612,"LinEst Formula"]
[2012,1930,0.14624999999999999]
[2013,1881]
[2014,1892]
[2015,1942]
[2016,2116]
[2017,2030]
[]
["Sources: ","Annual Traffic Volume Report Central Region 2008-2009-2010",null,null,null,null,null,"Available at: http://www.dot.alaska.gov/stwdplng/transdata/pub/Regional_Traffic_Reports/trafficdata_reports_cen/CR_2011_Traffic_Volume_Report.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,"Accessed on October 15, 2018."]
[null,"Annual Traffic Volume Report Central Region 2011-2012-2013",null,null,null,null,null,"Available at: http://www.dot.alaska.gov/stwdplng/transdata/pub/Regional_Traffic_Reports/trafficdata_reports_cen/CR_2013_Traffic_Volume_Report.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,"Accessed on October 15, 2018."]
[]
[]
["Commercial vehicles as percent of AADT:",null,null,null,{"$f":"C10","v":0.14624999999999999},"Commercial vehicle estimates from milepost 11.932 on Seward Highway in 2013 (Page V-8 in ATVR)"]
["Trucks (Classes 5-13) as percent of AADT:",null,null,null,{"$f":"E21-E23","v":0.13034999999999999}]
["Buses (Class 4) as percent of AADT:",null,null,null,{"$f":"AVERAGE(1.73,1.45)/100","v":1.5899999999999997E-2}]
["Other Business Travel as percent of AADT:",null,null,null,{"$f":"0.214-E21","v":6.7750000000000005E-2}]
[null,null,null,null,null,"Vehicle Split"]
[null,null,null,null,null,"Year",{"$f":"G5","v":2018},{"$f":"H5","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,null,null,null,null,"  Trucks AADT",{"$f":"$E$22*G6","v":269.16406000000012},{"$f":"$E$22*H6","v":272.3548700000004},275.54568000000069,278.73649000000006,281.92730000000034,285.11811000000068,288.30892000000097,291.49973000000028,294.69054000000062,297.88135000000091,301.07216000000028,304.26297000000056,307.45378000000085,310.64459000000022,313.8354000000005,317.02621000000079,320.21702000000016,323.40783000000044,326.59864000000073,329.7894500000001,332.98026000000038,336.17107000000067,339.36188000000101,342.55269000000033,345.74350000000067,348.93431000000095,352.12512000000027,355.31593000000061,358.50674000000089,361.69755000000026,364.88836000000055,368.07917000000083,371.2699800000002,374.46079000000049,377.65160000000077,380.84241000000014]
[null,null,null,null,null,"  Buses AADT",{"$f":"G6*$E$23","v":32.832440000000013},{"$f":"H6*$E$23","v":33.221652727272776},33.610865454545539,34.000078181818182,34.389290909090953,34.778503636363716,35.16771636363648,35.556929090909122,35.946141818181886,36.335354545454649,36.724567272727299,37.113780000000062,37.502992727272826,37.892205454545476,38.281418181818239,38.670630909091003,39.059843636363652,39.449056363636416,39.838269090909179,40.227481818181829,40.616694545454592,41.005907272727356,41.395120000000119,41.784332727272762,42.173545454545526,42.562758181818289,42.951970909090939,43.341183636363702,43.730396363636466,44.119609090909115,44.508821818181879,44.898034545454642,45.287247272727292,45.676460000000056,46.065672727272819,46.454885454545469]
[null,null,null,null,null,"  Other Business AADT",{"$f":"$E$24*G6","v":139.8992333333334},{"$f":"$E$24*H6","v":141.55767121212145},143.21610909090947,144.87454696969701,146.53298484848506,148.19142272727308,149.84986060606113,151.50829848484867,153.16673636363669,154.82517424242474,156.48361212121227,158.1420500000003,159.80048787878835,161.45892575757588,163.1173636363639,164.77580151515195,166.43423939393949,168.09267727272751,169.75111515151556,171.4095530303031,173.06799090909112,174.72642878787917,176.38486666666719,178.04330454545476,179.70174242424278,181.3601803030308,183.01861818181837,184.67705606060639,186.33549393939441,187.99393181818198,189.65236969697,191.31080757575805,192.96924545454559,194.62768333333361,196.28612121212166,197.94455909090919]
[null,null,null,null,null,"  Personal AADT",{"$f":"G6-SUM(G27:G29)","v":1623.0376000000008},{"$f":"H6-SUM(H27:H29)","v":1642.2779272727298},1661.5182545454591,1680.7585818181824,1699.9989090909114,1719.2392363636404,1738.4795636363694,1757.719890909093,1776.9602181818218,1796.200545454551,1815.4408727272744,1834.6812000000034,1853.9215272727324,1873.1618545454558,1892.402181818185,1911.642509090914,1930.8828363636374,1950.1231636363664,1969.3634909090956,1988.603818181819,2007.844145454548,2027.084472727277,2046.3248000000062,2065.5651272727296,2084.8054545454584,2104.0457818181876,2123.2861090909109,2142.5264363636397,2161.766763636369,2181.0070909090923,2200.2474181818216,2219.4877454545503,2238.7280727272737,2257.9684000000029,2277.2087272727322,2296.4490545454555]
[]
["Distances via highway"]
["Distance from Anchorage to Seward",null,null,null,127,"miles; 2 hours 19 minutes"]
["https://www.google.com/maps/dir/Anchorage,+AK/Seward,+AK/@60.9958482,-149.5722413,10z/data=!3m1!4b1!4m14!4m13!1m5!1m1!1s0x56c8917604b33f41:0x257dba5aa78468e3!2m2!1d-149.9002778!2d61.2180556!1m5!1m1!1s0x56c79b6ef22affc5:0x5be160c236d211bf!2m2!1d-149.4422222!2d60.1041667!3e0?hl=en"]
["Distance from Anchorage to Whittier",null,null,null,60.4,"miles; 1 hours 20 minutes"]
["https://www.google.com/maps/dir/Anchorage,+AK/Whittier,+AK/@60.9958482,-149.5722413,10z/data=!3m1!4b1!4m14!4m13!1m5!1m1!1s0x56c8917604b33f41:0x257dba5aa78468e3!2m2!1d-149.9002778!2d61.2180556!1m5!1m1!1s0x56b81ad99e929553:0xf6d71b0f8e5d2ee2!2m2!1d-148.6838888!2d60.7730556!3e0?hl=en"]
["Distance from Anchorage to Homer",null,null,null,222,"miles: 4 hours and 7 minutes"]
["https://www.google.com/maps/dir/Ted+Stevens+Anchorage+International+Airport+(ANC),+5000+W+International+Airport+Rd,+Anchorage,+AK+99502/Homer,+AK/@60.4048168,-151.5316191,8z/data=!3m1!4b1!4m14!4m13!1m5!1m1!1s0x56c8a2b56b971a11:0x96b75a34a7bd6faf!2m2!1d-149.9900792!2d61.1758863!1m5!1m1!1s0x56c12deea7865acf:0x1f2e94ed71e773bb!2m2!1d-151.5483333!2d59.6425!3e0?hl=en"]

{"sheet":"603 & 605 Baseline","index":7,"n_rows":69,"n_cols":42,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Data and Assumptions:"]
[null,"603 and 605 bridge decks have exceeded their expected service life (See CR NBI tab)"]
[null,"603 and 605 bridge decks have current NBI rating of 4"]
[null,"603 and 605 bridge decks would have an expected 2.6 years at NBI rating 3 before closure at NBI rating 2"]
[null,"Assume 603 and 605 bridge decks drop to rating 3 at the next inspection cycle (2019)"]
[null,"Load limits are imposed the year following the inspection resulting in a rating 3 (2020)"]
[null,"In the third year of the NBI rating 3 (2022) single lane operations are put in place"]
[null,"Bridges are closed at end of 2022."]
[]
[null,"Load limits divert 2% of truck traffic to barges or landing craft that transport the heavy trucks between Whittier and Seward"]
[null,"Load limits result in an increase of 2% in truck traffic as some loads are split between trucks"]
[null,"Net effect is total number of trucks remains the same over time"]
[null,"Single lane operations result in average delay of :",null,null,null,null,6,"minutes"]
[]
[null,"Bridge closure results in people traveling between Seward and Anchorage via the Alaska Railroad in the summer months; no winter service for passengers due to avalanche threat; passenger fare is currently $175 roundtrip; or ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"175/2","v":87.5},"average cost per each direction"]
[null,"In winter months people will use the Alaska Marine Highway System ferries and travel between Homer and Seward on the ferry"]
[null,"Ferry passengers can use existing bus service from Homer to and from Anchorage"]
[null,"All trucks and vehicles are assumed to travel via the Alaska Railroad via special vehicle trains"]
[]
[]
[]
[null,null,null,null,null,"Vehicle Split"]
[null,null,null,null,null,"Year",2018,{"$f":"G25+1","v":2019},{"$f":"H25+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,null,null,null,null,"  Trucks AADT",{"$f":"Traffic!G27","v":269.16406000000012},{"$f":"Traffic!H27","v":272.3548700000004},{"$f":"Traffic!I27","v":275.54568000000069},{"$f":"Traffic!J27","v":278.73649000000006},{"$f":"Traffic!K27","v":281.92730000000034},{"$f":"Traffic!L27","v":285.11811000000068},{"$f":"Traffic!M27","v":288.30892000000097},{"$f":"Traffic!N27","v":291.49973000000028},{"$f":"Traffic!O27","v":294.69054000000062},{"$f":"Traffic!P27","v":297.88135000000091},{"$f":"Traffic!Q27","v":301.07216000000028},{"$f":"Traffic!R27","v":304.26297000000056},{"$f":"Traffic!S27","v":307.45378000000085},{"$f":"Traffic!T27","v":310.64459000000022},{"$f":"Traffic!U27","v":313.8354000000005},{"$f":"Traffic!V27","v":317.02621000000079},{"$f":"Traffic!W27","v":320.21702000000016},{"$f":"Traffic!X27","v":323.40783000000044},{"$f":"Traffic!Y27","v":326.59864000000073},{"$f":"Traffic!Z27","v":329.7894500000001},{"$f":"Traffic!AA27","v":332.98026000000038},{"$f":"Traffic!AB27","v":336.17107000000067},{"$f":"Traffic!AC27","v":339.36188000000101},{"$f":"Traffic!AD27","v":342.55269000000033},{"$f":"Traffic!AE27","v":345.74350000000067},{"$f":"Traffic!AF27","v":348.93431000000095},{"$f":"Traffic!AG27","v":352.12512000000027},{"$f":"Traffic!AH27","v":355.31593000000061},{"$f":"Traffic!AI27","v":358.50674000000089},{"$f":"Traffic!AJ27","v":361.69755000000026},{"$f":"Traffic!AK27","v":364.88836000000055},{"$f":"Traffic!AL27","v":368.07917000000083},{"$f":"Traffic!AM27","v":371.2699800000002},{"$f":"Traffic!AN27","v":374.46079000000049},{"$f":"Traffic!AO27","v":377.65160000000077},{"$f":"Traffic!AP27","v":380.84241000000014}]
[null,null,null,null,null,"  Buses AADT",{"$f":"Traffic!G28","v":32.832440000000013},{"$f":"Traffic!H28","v":33.221652727272776},{"$f":"Traffic!I28","v":33.610865454545539},{"$f":"Traffic!J28","v":34.000078181818182},{"$f":"Traffic!K28","v":34.389290909090953},{"$f":"Traffic!L28","v":34.778503636363716},{"$f":"Traffic!M28","v":35.16771636363648},{"$f":"Traffic!N28","v":35.556929090909122},{"$f":"Traffic!O28","v":35.946141818181886},{"$f":"Traffic!P28","v":36.335354545454649},{"$f":"Traffic!Q28","v":36.724567272727299},{"$f":"Traffic!R28","v":37.113780000000062},{"$f":"Traffic!S28","v":37.502992727272826},{"$f":"Traffic!T28","v":37.892205454545476},{"$f":"Traffic!U28","v":38.281418181818239},{"$f":"Traffic!V28","v":38.670630909091003},{"$f":"Traffic!W28","v":39.059843636363652},{"$f":"Traffic!X28","v":39.449056363636416},{"$f":"Traffic!Y28","v":39.838269090909179},{"$f":"Traffic!Z28","v":40.227481818181829},{"$f":"Traffic!AA28","v":40.616694545454592},{"$f":"Traffic!AB28","v":41.005907272727356},{"$f":"Traffic!AC28","v":41.395120000000119},{"$f":"Traffic!AD28","v":41.784332727272762},{"$f":"Traffic!AE28","v":42.173545454545526},{"$f":"Traffic!AF28","v":42.562758181818289},{"$f":"Traffic!AG28","v":42.951970909090939},{"$f":"Traffic!AH28","v":43.341183636363702},{"$f":"Traffic!AI28","v":43.730396363636466},{"$f":"Traffic!AJ28","v":44.119609090909115},{"$f":"Traffic!AK28","v":44.508821818181879},{"$f":"Traffic!AL28","v":44.898034545454642},{"$f":"Traffic!AM28","v":45.287247272727292},{"$f":"Traffic!AN28","v":45.676460000000056},{"$f":"Traffic!AO28","v":46.065672727272819},{"$f":"Traffic!AP28","v":46.454885454545469}]
[null,null,null,null,null,"  Other Business AADT",{"$f":"Traffic!G29","v":139.8992333333334},{"$f":"Traffic!H29","v":141.55767121212145},{"$f":"Traffic!I29","v":143.21610909090947},{"$f":"Traffic!J29","v":144.87454696969701},{"$f":"Traffic!K29","v":146.53298484848506},{"$f":"Traffic!L29","v":148.19142272727308},{"$f":"Traffic!M29","v":149.84986060606113},{"$f":"Traffic!N29","v":151.50829848484867},{"$f":"Traffic!O29","v":153.16673636363669},{"$f":"Traffic!P29","v":154.82517424242474},{"$f":"Traffic!Q29","v":156.48361212121227},{"$f":"Traffic!R29","v":158.1420500000003},{"$f":"Traffic!S29","v":159.80048787878835},{"$f":"Traffic!T29","v":161.45892575757588},{"$f":"Traffic!U29","v":163.1173636363639},{"$f":"Traffic!V29","v":164.77580151515195},{"$f":"Traffic!W29","v":166.43423939393949},{"$f":"Traffic!X29","v":168.09267727272751},{"$f":"Traffic!Y29","v":169.75111515151556},{"$f":"Traffic!Z29","v":171.4095530303031},{"$f":"Traffic!AA29","v":173.06799090909112},{"$f":"Traffic!AB29","v":174.72642878787917},{"$f":"Traffic!AC29","v":176.38486666666719},{"$f":"Traffic!AD29","v":178.04330454545476},{"$f":"Traffic!AE29","v":179.70174242424278},{"$f":"Traffic!AF29","v":181.3601803030308},{"$f":"Traffic!AG29","v":183.01861818181837},{"$f":"Traffic!AH29","v":184.67705606060639},{"$f":"Traffic!AI29","v":186.33549393939441},{"$f":"Traffic!AJ29","v":187.99393181818198},{"$f":"Traffic!AK29","v":189.65236969697},{"$f":"Traffic!AL29","v":191.31080757575805},{"$f":"Traffic!AM29","v":192.96924545454559},{"$f":"Traffic!AN29","v":194.62768333333361},{"$f":"Traffic!AO29","v":196.28612121212166},{"$f":"Traffic!AP29","v":197.94455909090919}]
[null,null,null,null,null,"  Personal AADT",{"$f":"Traffic!G30","v":1623.0376000000008},{"$f":"Traffic!H30","v":1642.2779272727298},{"$f":"Traffic!I30","v":1661.5182545454591},{"$f":"Traffic!J30","v":1680.7585818181824},{"$f":"Traffic!K30","v":1699.9989090909114},{"$f":"Traffic!L30","v":1719.2392363636404},{"$f":"Traffic!M30","v":1738.4795636363694},{"$f":"Traffic!N30","v":1757.719890909093},{"$f":"Traffic!O30","v":1776.9602181818218},{"$f":"Traffic!P30","v":1796.200545454551},{"$f":"Traffic!Q30","v":1815.4408727272744},{"$f":"Traffic!R30","v":1834.6812000000034},{"$f":"Traffic!S30","v":1853.9215272727324},{"$f":"Traffic!T30","v":1873.1618545454558},{"$f":"Traffic!U30","v":1892.402181818185},{"$f":"Traffic!V30","v":1911.642509090914},{"$f":"Traffic!W30","v":1930.8828363636374},{"$f":"Traffic!X30","v":1950.1231636363664},{"$f":"Traffic!Y30","v":1969.3634909090956},{"$f":"Traffic!Z30","v":1988.603818181819},{"$f":"Traffic!AA30","v":2007.844145454548},{"$f":"Traffic!AB30","v":2027.084472727277},{"$f":"Traffic!AC30","v":2046.3248000000062},{"$f":"Traffic!AD30","v":2065.5651272727296},{"$f":"Traffic!AE30","v":2084.8054545454584},{"$f":"Traffic!AF30","v":2104.0457818181876},{"$f":"Traffic!AG30","v":2123.2861090909109},{"$f":"Traffic!AH30","v":2142.5264363636397},{"$f":"Traffic!AI30","v":2161.766763636369},{"$f":"Traffic!AJ30","v":2181.0070909090923},{"$f":"Traffic!AK30","v":2200.2474181818216},{"$f":"Traffic!AL30","v":2219.4877454545503},{"$f":"Traffic!AM30","v":2238.7280727272737},{"$f":"Traffic!AN30","v":2257.9684000000029},{"$f":"Traffic!AO30","v":2277.2087272727322},{"$f":"Traffic!AP30","v":2296.4490545454555}]
[]
[]
[null,null,null,null,null,null,"NPV"]
[null,null,null,"Effect of Load Limits",null,null,2018,2019,2020,2021,2022]
[null,null,null,null,"Reduced Truck Operating Cost",null,{"$f":"-NPV('603 Snow River West'!$C$4,'603 & 605 Baseline'!H34:M34)","v":-374610.51442536473},0,{"$f":"0.02*I26*2*1*'Vehicle Opg Cost'!$C$7*365","v":151067.66511629193},{"$f":"0.02*J26*2*1*'Vehicle Opg Cost'!$C$7*365","v":152817.02375813172},{"$f":"0.02*K26*2*1*'Vehicle Opg Cost'!$C$7*365","v":154566.382399972}]
[null,null,null,null,"Increased Truck Operating Cost",null,{"$f":"NPV('603 Snow River West'!$C$4,'603 & 605 Baseline'!H35:M35)","v":498231.98418573517},0,{"$f":"0.02*I26*1.33*2*'Vehicle Opg Cost'!$C$7*365","v":200919.99460466829},{"$f":"0.02*J26*1.33*2*'Vehicle Opg Cost'!$C$7*365","v":203246.64159831521},{"$f":"0.02*K26*1.33*2*'Vehicle Opg Cost'!$C$7*365","v":205573.28859196283}]
[null,null,null,null,"Reduced Driver Travel Time",null,{"$f":"-NPV('603 Snow River West'!$C$4,'603 & 605 Baseline'!H36:M36)","v":-376023.73359830608},0,{"$f":"0.02*I26*2*1*'Wage & Income'!$D$21*365","v":151637.56828914152},{"$f":"0.02*J26*2*1*'Wage & Income'!$D$21*365","v":153393.5263911614},{"$f":"0.02*K26*2*1*'Wage & Income'!$D$21*365","v":155149.48449318178}]
[null,null,null,null,"Increased Driver Travel Time",null,{"$f":"NPV('603 Snow River West'!$C$4,'603 & 605 Baseline'!H37:M37)","v":500111.56568574707},0,{"$f":"0.02*I26*1.33*2*'Wage & Income'!$D$21*365","v":201677.9658245582},{"$f":"0.02*J26*1.33*2*'Wage & Income'!$D$21*365","v":204013.39010024467},{"$f":"0.02*K26*1.33*2*'Wage & Income'!$D$21*365","v":206348.8143759318}]
[null,null,null,null,"Marine Transport Cost",null,{"$f":"NPV('603 Snow River West'!$C$4,'603 & 605 Baseline'!H38:M38)","v":4476053.0664111497},0,{"$f":"5000*365","v":1825000},{"$f":"5000*365","v":1825000},{"$f":"5000*365","v":1825000}]
[null,null,null,null,"Net Effect of Load Limits",null,{"$f":"SUM(G34:G38)","v":4723762.3682589615}]
[]
[null,null,null,"Effect of Single Lane Operations",null,null,2018,2019,2020,2021,2022]
[null,null,null,null,"Delay time (in Hours per day)"]
[null,null,null,null,null,"Trucks",null,null,null,null,{"$f":"K26*$G$15/60","v":28.192730000000036}]
[null,null,null,null,null,"Buses",null,null,null,null,{"$f":"$G$15*K27/60","v":3.4389290909090948}]
[null,null,null,null,null,"Other Business",null,null,null,null,{"$f":"$G$15*K28/60","v":14.653298484848506}]
[null,null,null,null,null,"Personal ",null,null,null,null,{"$f":"$G$15*K29/60","v":169.99989090909114}]
[]
[null,null,null,null,"Cost of Daily Delay"]
[null,null,null,null,null,"Truck Drivers",null,null,null,null,{"$f":"K43*'Wage & Income'!$F$21","v":1083.1856905616676}]
[null,null,null,null,null,"Bus Drivers",null,null,null,null,{"$f":"K44*'603 Snow River West'!$E$9*'Wage & Income'!$F$25","v":108.57327289049687}]
[null,null,null,null,null,"Bus (Passengers)",null,null,null,null,{"$f":"K44*('603 Snow River West'!$E$8-'603 Snow River West'!$E$9)*'Wage & Income'!$F$10","v":742.53949813797885}]
[null,null,null,null,null,"Other Business Travel Time",null,null,null,null,{"$f":"K45*'Wage & Income'!$F$14","v":607.28982580664126}]
[null,null,null,null,null,"Personal Travel Time",null,null,null,null,{"$f":"K46*'603 Snow River West'!$E$7*'Wage & Income'!$F$10","v":6433.1276496918081}]
[null,null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(K49:K53)","v":8974.7159370885929}]
[null,null,null,null,null,null,"NPV"]
[null,null,null,null,"Annual Delay Cost",null,{"$f":"NPV('603 Snow River West'!$C$4,'603 & 605 Baseline'!H56:K56)","v":2499070.2535303994},{"$f":"H54*365","v":0},0,0,3275771.3170373365]
[]
["Effect of Bridge Closure"]
[null,null,null,null,null,null,{"$f":"G25","v":2018},{"$f":"H25","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
["ARRC Cost to Transport Trucks/Trailers to/from Seward",null,null,null,null,null,{"$f":"NPV('603 Snow River West'!$C$4,'603 & 605 Baseline'!H60:AL60)","v":361855413.03674978},0,0,0,0,{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380}]
["ARRC Cost to Transport Automobiles to/from Seward",null,null,null,null,null,{"$f":"NPV('603 Snow River West'!$C$4,'603 & 605 Baseline'!H61:AL61)","v":1149732538.0566723},0,0,0,0,{"$f":"'ARRC cost'!G45","v":111982730},{"$f":"'ARRC cost'!H45","v":113169710},{"$f":"'ARRC cost'!I45","v":121678590},{"$f":"'ARRC cost'!J45","v":121678590},{"$f":"'ARRC cost'!K45","v":121678590},{"$f":"'ARRC cost'!L45","v":121678590},{"$f":"'ARRC cost'!M45","v":121678590},{"$f":"'ARRC cost'!N45","v":122272080},{"$f":"'ARRC cost'!O45","v":123459060},{"$f":"'ARRC cost'!P45","v":124646040},{"$f":"'ARRC cost'!Q45","v":125833020},{"$f":"'ARRC cost'!R45","v":127020000},{"$f":"'ARRC cost'!S45","v":128206980},{"$f":"'ARRC cost'!T45","v":128800470},{"$f":"'ARRC cost'!U45","v":129987450},{"$f":"'ARRC cost'!V45","v":131174430},{"$f":"'ARRC cost'!W45","v":132361410},{"$f":"'ARRC cost'!X45","v":133548390},{"$f":"'ARRC cost'!Y45","v":134735370},{"$f":"'ARRC cost'!Z45","v":135922350},{"$f":"'ARRC cost'!AA45","v":144431230},{"$f":"'ARRC cost'!AB45","v":144431230},{"$f":"'ARRC cost'!AC45","v":144431230},{"$f":"'ARRC cost'!AD45","v":144431230},{"$f":"'ARRC cost'!AE45","v":144431230},{"$f":"'ARRC cost'!AF45","v":145024720},{"$f":"'ARRC cost'!AG45","v":145618210}]
["ARRC Cost to Transport Passengers from mid-May to Mid-September",null,null,null,null,null,{"$f":"NPV('603 Snow River West'!$C$4,'603 & 605 Baseline'!H62:AL62)","v":434536730.42473298},0,0,0,0,{"$f":"'ARRC cost'!G52","v":43115625},{"$f":"'ARRC cost'!H52","v":43601250},{"$f":"'ARRC cost'!I52","v":44073750},{"$f":"'ARRC cost'!J52","v":44559375},{"$f":"'ARRC cost'!K52","v":45045000},{"$f":"'ARRC cost'!L52","v":45530625},{"$f":"'ARRC cost'!M52","v":46016250},{"$f":"'ARRC cost'!N52","v":46501875},{"$f":"'ARRC cost'!O52","v":46987500},{"$f":"'ARRC cost'!P52","v":47460000},{"$f":"'ARRC cost'!Q52","v":47945625},{"$f":"'ARRC cost'!R52","v":48431250},{"$f":"'ARRC cost'!S52","v":48916875},{"$f":"'ARRC cost'!T52","v":49402500},{"$f":"'ARRC cost'!U52","v":49888125},{"$f":"'ARRC cost'!V52","v":50373750},{"$f":"'ARRC cost'!W52","v":50859375},{"$f":"'ARRC cost'!X52","v":51331875},{"$f":"'ARRC cost'!Y52","v":51817500},{"$f":"'ARRC cost'!Z52","v":52303125},{"$f":"'ARRC cost'!AA52","v":52788750},{"$f":"'ARRC cost'!AB52","v":53274375},{"$f":"'ARRC cost'!AC52","v":53760000},{"$f":"'ARRC cost'!AD52","v":54245625},{"$f":"'ARRC cost'!AE52","v":54731250},{"$f":"'ARRC cost'!AF52","v":55203750},{"$f":"'ARRC cost'!AG52","v":55689375}]
["ARRC Travel Time Cost for Passengers",null,null,null,null,null,{"$f":"NPV('603 Snow River West'!$C$4,'603 & 605 Baseline'!H63:AL63)","v":224408385.95350221},0,0,0,0,{"$f":"'ARRC cost'!G64","v":22266259.991806105},{"$f":"'ARRC cost'!H64","v":22517051.961272415},{"$f":"'ARRC cost'!I64","v":22761065.769401796},{"$f":"'ARRC cost'!J64","v":23011857.738868106},{"$f":"'ARRC cost'!K64","v":23262649.708334416},{"$f":"'ARRC cost'!L64","v":23513441.677800726},{"$f":"'ARRC cost'!M64","v":23764233.647267036},{"$f":"'ARRC cost'!N64","v":24015025.616733342},{"$f":"'ARRC cost'!O64","v":24265817.586199649},{"$f":"'ARRC cost'!P64","v":24509831.394329034},{"$f":"'ARRC cost'!Q64","v":24760623.363795344},{"$f":"'ARRC cost'!R64","v":25011415.33326165},{"$f":"'ARRC cost'!S64","v":25262207.302727964},{"$f":"'ARRC cost'!T64","v":25512999.27219427},{"$f":"'ARRC cost'!U64","v":25763791.24166058},{"$f":"'ARRC cost'!V64","v":26014583.21112689},{"$f":"'ARRC cost'!W64","v":26265375.1805932},{"$f":"'ARRC cost'!X64","v":26509388.988722578},{"$f":"'ARRC cost'!Y64","v":26760180.958188891},{"$f":"'ARRC cost'!Z64","v":27010972.927655198},{"$f":"'ARRC cost'!AA64","v":27261764.897121508},{"$f":"'ARRC cost'!AB64","v":27512556.866587814},{"$f":"'ARRC cost'!AC64","v":27763348.836054128},{"$f":"'ARRC cost'!AD64","v":28014140.805520438},{"$f":"'ARRC cost'!AE64","v":28264932.774986744},{"$f":"'ARRC cost'!AF64","v":28508946.583116122},{"$f":"'ARRC cost'!AG64","v":28759738.552582435}]
["AMHS Cost to Transport Passengers from Mid-September to Mid-May",null,null,null,null,null,{"$f":"NPV('603 Snow River West'!$C$4,'603 & 605 Baseline'!H64:AL64)","v":633513168.50874424},0,0,0,0,{"$f":"'AMHS Cost'!K24","v":62858475},{"$f":"'AMHS Cost'!L24","v":63566470},{"$f":"'AMHS Cost'!M24","v":64255330},{"$f":"'AMHS Cost'!N24","v":64963325},{"$f":"'AMHS Cost'!O24","v":65671320},{"$f":"'AMHS Cost'!P24","v":66379315},{"$f":"'AMHS Cost'!Q24","v":67087310},{"$f":"'AMHS Cost'!R24","v":67795305},{"$f":"'AMHS Cost'!S24","v":68503300},{"$f":"'AMHS Cost'!T24","v":69192160},{"$f":"'AMHS Cost'!U24","v":69900155},{"$f":"'AMHS Cost'!V24","v":70608150},{"$f":"'AMHS Cost'!W24","v":71316145},{"$f":"'AMHS Cost'!X24","v":72024140},{"$f":"'AMHS Cost'!Y24","v":72732135},{"$f":"'AMHS Cost'!Z24","v":73440130},{"$f":"'AMHS Cost'!AA24","v":74148125},{"$f":"'AMHS Cost'!AB24","v":74836985},{"$f":"'AMHS Cost'!AC24","v":75544980},{"$f":"'AMHS Cost'!AD24","v":76252975},{"$f":"'AMHS Cost'!AE24","v":76960970},{"$f":"'AMHS Cost'!AF24","v":77668965},{"$f":"'AMHS Cost'!AG24","v":78376960},{"$f":"'AMHS Cost'!AH24","v":79084955},{"$f":"'AMHS Cost'!AI24","v":79792950},{"$f":"'AMHS Cost'!AJ24","v":80481810},{"$f":"'AMHS Cost'!AK24","v":81189805}]
["Bus Service to Anchorage from mid-September to mid-May",null,null,null,null,null,{"$f":"NPV('603 Snow River West'!$C$4,'603 & 605 Baseline'!H65:AL65)","v":253445531.18789575},0,0,0,0,{"$f":"'AMHS Cost'!K27","v":25147385.055210844},{"$f":"'AMHS Cost'!L27","v":25430628.052788563},{"$f":"'AMHS Cost'!M27","v":25706215.834215529},{"$f":"'AMHS Cost'!N27","v":25989458.831793249},{"$f":"'AMHS Cost'!O27","v":26272701.829370964},{"$f":"'AMHS Cost'!P27","v":26555944.826948684},{"$f":"'AMHS Cost'!Q27","v":26839187.824526399},{"$f":"'AMHS Cost'!R27","v":27122430.822104119},{"$f":"'AMHS Cost'!S27","v":27405673.819681834},{"$f":"'AMHS Cost'!T27","v":27681261.601108801},{"$f":"'AMHS Cost'!U27","v":27964504.59868652},{"$f":"'AMHS Cost'!V27","v":28247747.596264239},{"$f":"'AMHS Cost'!W27","v":28530990.593841959},{"$f":"'AMHS Cost'!X27","v":28814233.591419671},{"$f":"'AMHS Cost'!Y27","v":29097476.58899739},{"$f":"'AMHS Cost'!Z27","v":29380719.586575106},{"$f":"'AMHS Cost'!AA27","v":29663962.584152825},{"$f":"'AMHS Cost'!AB27","v":29939550.365579791},{"$f":"'AMHS Cost'!AC27","v":30222793.363157511},{"$f":"'AMHS Cost'!AD27","v":30506036.360735226},{"$f":"'AMHS Cost'!AE27","v":30789279.358312942},{"$f":"'AMHS Cost'!AF27","v":31072522.355890658},{"$f":"'AMHS Cost'!AG27","v":31355765.353468377},{"$f":"'AMHS Cost'!AH27","v":31639008.351046097},{"$f":"'AMHS Cost'!AI27","v":31922251.348623816},{"$f":"'AMHS Cost'!AJ27","v":32197839.130050778},{"$f":"'AMHS Cost'!AK27","v":32481082.127628498}]
["AMHS and Bus Travel Time Cost for Passengers",null,null,null,null,null,{"$f":"NPV('603 Snow River West'!$C$4,'603 & 605 Baseline'!H66:AL66)","v":1954146614.6176202},0,0,0,0,{"$f":"'AMHS Cost'!K37","v":193894432.23480663},{"$f":"'AMHS Cost'!L37","v":196078326.90533563},{"$f":"'AMHS Cost'!M37","v":198203197.39558011},{"$f":"'AMHS Cost'!N37","v":200387092.06610912},{"$f":"'AMHS Cost'!O37","v":202570986.73663816},{"$f":"'AMHS Cost'!P37","v":204754881.40716717},{"$f":"'AMHS Cost'!Q37","v":206938776.0776962},{"$f":"'AMHS Cost'!R37","v":209122670.74822524},{"$f":"'AMHS Cost'!S37","v":211306565.41875425},{"$f":"'AMHS Cost'!T37","v":213431435.9089987},{"$f":"'AMHS Cost'!U37","v":215615330.57952777},{"$f":"'AMHS Cost'!V37","v":217799225.25005677},{"$f":"'AMHS Cost'!W37","v":219983119.92058578},{"$f":"'AMHS Cost'!X37","v":222167014.59111482},{"$f":"'AMHS Cost'!Y37","v":224350909.26164383},{"$f":"'AMHS Cost'!Z37","v":226534803.93217281},{"$f":"'AMHS Cost'!AA37","v":228718698.60270187},{"$f":"'AMHS Cost'!AB37","v":230843569.09294632},{"$f":"'AMHS Cost'!AC37","v":233027463.76347533},{"$f":"'AMHS Cost'!AD37","v":235211358.43400437},{"$f":"'AMHS Cost'!AE37","v":237395253.10453343},{"$f":"'AMHS Cost'!AF37","v":239579147.77506244},{"$f":"'AMHS Cost'!AG37","v":241763042.44559145},{"$f":"'AMHS Cost'!AH37","v":243946937.11612049},{"$f":"'AMHS Cost'!AI37","v":246130831.7866495},{"$f":"'AMHS Cost'!AJ37","v":248255702.27689397},{"$f":"'AMHS Cost'!AK37","v":250439596.94742298}]
["Air Travel Cost Seward/Anchorage",null,null,null,null,null,{"$f":"NPV('603 Snow River West'!$C$4,'603 & 605 Baseline'!H67:AL67)","v":47229184.866128743},0,0,0,0,{"$f":"'Air Travel'!J21","v":4687003.8388751177},{"$f":"'Air Travel'!K21","v":4739456.973890367},{"$f":"'Air Travel'!L21","v":4791910.1089055995},{"$f":"'Air Travel'!M21","v":4844363.2439208478},{"$f":"'Air Travel'!N21","v":4896816.3789360961},{"$f":"'Air Travel'!O21","v":4949269.5139513295},{"$f":"'Air Travel'!P21","v":5001722.6489665778},{"$f":"'Air Travel'!Q21","v":5054175.7839818262},{"$f":"'Air Travel'!R21","v":5106628.9189970586},{"$f":"'Air Travel'!S21","v":5159082.0540123079},{"$f":"'Air Travel'!T21","v":5211535.1890275562},{"$f":"'Air Travel'!U21","v":5263988.3240427887},{"$f":"'Air Travel'!V21","v":5316441.459058038},{"$f":"'Air Travel'!W21","v":5368894.5940732863},{"$f":"'Air Travel'!X21","v":5421347.7290885188},{"$f":"'Air Travel'!Y21","v":5473800.8641037671},{"$f":"'Air Travel'!Z21","v":5526253.9991190163},{"$f":"'Air Travel'!AA21","v":5578707.1341342647},{"$f":"'Air Travel'!AB21","v":5631160.2691494981},{"$f":"'Air Travel'!AC21","v":5683613.4041647464},{"$f":"'Air Travel'!AD21","v":5736066.5391799947},{"$f":"'Air Travel'!AE21","v":5788519.6741952281},{"$f":"'Air Travel'!AF21","v":5840972.8092104765},{"$f":"'Air Travel'!AG21","v":5893425.9442257239},{"$f":"'Air Travel'!AH21","v":5945879.0792409573},{"$f":"'Air Travel'!AI21","v":5998332.2142562065},{"$f":"'Air Travel'!AJ21","v":6050785.3492714558}]
["Air Travel Travel Time Cost (Benefit) for Passengers",null,null,null,null,null,{"$f":"NPV('603 Snow River West'!$C$4,'603 & 605 Baseline'!H68:AL68)","v":-38974.019979649442},0,0,0,0,{"$f":"'Air Travel'!J28","v":-3867.7648529991575},{"$f":"'Air Travel'!K28","v":-3911.0497315731614},{"$f":"'Air Travel'!L28","v":-3954.3346101471516},{"$f":"'Air Travel'!M28","v":-3997.619488721155},{"$f":"'Air Travel'!N28","v":-4040.9043672951593},{"$f":"'Air Travel'!O28","v":-4084.18924586915},{"$f":"'Air Travel'!P28","v":-4127.4741244431525},{"$f":"'Air Travel'!Q28","v":-4170.7590030171568},{"$f":"'Air Travel'!R28","v":-4214.0438815911475},{"$f":"'Air Travel'!S28","v":-4257.32876016515},{"$f":"'Air Travel'!T28","v":-4300.6136387391543},{"$f":"'Air Travel'!U28","v":-4343.898517313145},{"$f":"'Air Travel'!V28","v":-4387.1833958871475},{"$f":"'Air Travel'!W28","v":-4430.4682744611519},{"$f":"'Air Travel'!X28","v":-4473.7531530351425},{"$f":"'Air Travel'!Y28","v":-4517.038031609145},{"$f":"'Air Travel'!Z28","v":-4560.3229101831494},{"$f":"'Air Travel'!AA28","v":-4603.6077887571519},{"$f":"'Air Travel'!AB28","v":-4646.8926673311435},{"$f":"'Air Travel'!AC28","v":-4690.1775459051469},{"$f":"'Air Travel'!AD28","v":-4733.4624244791503},{"$f":"'Air Travel'!AE28","v":-4776.747303053141},{"$f":"'Air Travel'!AF28","v":-4820.0321816271444},{"$f":"'Air Travel'!AG28","v":-4863.3170602011478},{"$f":"'Air Travel'!AH28","v":-4906.6019387751385},{"$f":"'Air Travel'!AI28","v":-4949.8868173491419},{"$f":"'Air Travel'!AJ28","v":-4993.1716959231462}]
["Total NPV of Bridge Closure",null,null,null,null,null,{"$f":"SUM(G60:G68)","v":5058828592.6320667}]

{"sheet":"607 Baseline","index":8,"n_rows":72,"n_cols":42,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Data and Assumptions:"]
[null,"607 bridge deck has exceeded its expected service life (See CR NBI tab)"]
[null,"607 bridge deck has current NBI rating of 5"]
[null,"Assume 607 bridge deck rating drops to 4 during next inspection cycle (2019)"]
[null,"The NBI deterioration model suggests that 607 bridge deck would have 5 years of service at rating 4 (end of 2024) and 2.6 years (say 3) at rating 3 before closure at rating 2 (end of 2027)"]
[null,"At NBI rating 3 load limits are imposed (2025)"]
[null,"In the third year of the NBI rating 3 (2027) single lane operations are put in place"]
[null,"Bridges are closed at end of 2027."]
[]
[null,"Load limits divert 2% of truck traffic to barges or landing craft that transport the heavy trucks between Whittier and Seward"]
[null,"Load limits result in an increase of 2% in truck traffic as some loads are split between trucks"]
[null,"Net effect is total number of trucks remains the same over time"]
[null,"Single lane operations result in average delay of :",null,null,null,null,4,"minutes"]
[]
[null,"Bridge closure results in people traveling between Seward and Anchorage via the Alaska Railroad in the summer months; no winter service for passengers due to avalanche threat; passenger fare is currently $175 roundtrip; or ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"175/2","v":87.5},"average cost per each direction"]
[null,"In winter months people will use the Alaska Marine Highway System ferries and travel between Homer and Seward on the ferry;"]
[null,"About 34 20-foot vehicles can be accommodated on the ferries and 160 passengers; passengers not traveling in vehicles can use existing bus service from Homer to and from Anchorage"]
[]
[]
[]
[]
[null,null,null,null,null,"Vehicle Split"]
[null,null,null,null,null,"Year",2018,{"$f":"G25+1","v":2019},{"$f":"H25+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,null,null,null,null,"  Trucks AADT",{"$f":"Traffic!G27","v":269.16406000000012},{"$f":"Traffic!H27","v":272.3548700000004},{"$f":"Traffic!I27","v":275.54568000000069},{"$f":"Traffic!J27","v":278.73649000000006},{"$f":"Traffic!K27","v":281.92730000000034},{"$f":"Traffic!L27","v":285.11811000000068},{"$f":"Traffic!M27","v":288.30892000000097},{"$f":"Traffic!N27","v":291.49973000000028},{"$f":"Traffic!O27","v":294.69054000000062},{"$f":"Traffic!P27","v":297.88135000000091},{"$f":"Traffic!Q27","v":301.07216000000028},{"$f":"Traffic!R27","v":304.26297000000056},{"$f":"Traffic!S27","v":307.45378000000085},{"$f":"Traffic!T27","v":310.64459000000022},{"$f":"Traffic!U27","v":313.8354000000005},{"$f":"Traffic!V27","v":317.02621000000079},{"$f":"Traffic!W27","v":320.21702000000016},{"$f":"Traffic!X27","v":323.40783000000044},{"$f":"Traffic!Y27","v":326.59864000000073},{"$f":"Traffic!Z27","v":329.7894500000001},{"$f":"Traffic!AA27","v":332.98026000000038},{"$f":"Traffic!AB27","v":336.17107000000067},{"$f":"Traffic!AC27","v":339.36188000000101},{"$f":"Traffic!AD27","v":342.55269000000033},{"$f":"Traffic!AE27","v":345.74350000000067},{"$f":"Traffic!AF27","v":348.93431000000095},{"$f":"Traffic!AG27","v":352.12512000000027},{"$f":"Traffic!AH27","v":355.31593000000061},{"$f":"Traffic!AI27","v":358.50674000000089},{"$f":"Traffic!AJ27","v":361.69755000000026},{"$f":"Traffic!AK27","v":364.88836000000055},{"$f":"Traffic!AL27","v":368.07917000000083},{"$f":"Traffic!AM27","v":371.2699800000002},{"$f":"Traffic!AN27","v":374.46079000000049},{"$f":"Traffic!AO27","v":377.65160000000077},{"$f":"Traffic!AP27","v":380.84241000000014}]
[null,null,null,null,null,"  Buses AADT",{"$f":"Traffic!G28","v":32.832440000000013},{"$f":"Traffic!H28","v":33.221652727272776},{"$f":"Traffic!I28","v":33.610865454545539},{"$f":"Traffic!J28","v":34.000078181818182},{"$f":"Traffic!K28","v":34.389290909090953},{"$f":"Traffic!L28","v":34.778503636363716},{"$f":"Traffic!M28","v":35.16771636363648},{"$f":"Traffic!N28","v":35.556929090909122},{"$f":"Traffic!O28","v":35.946141818181886},{"$f":"Traffic!P28","v":36.335354545454649},{"$f":"Traffic!Q28","v":36.724567272727299},{"$f":"Traffic!R28","v":37.113780000000062},{"$f":"Traffic!S28","v":37.502992727272826},{"$f":"Traffic!T28","v":37.892205454545476},{"$f":"Traffic!U28","v":38.281418181818239},{"$f":"Traffic!V28","v":38.670630909091003},{"$f":"Traffic!W28","v":39.059843636363652},{"$f":"Traffic!X28","v":39.449056363636416},{"$f":"Traffic!Y28","v":39.838269090909179},{"$f":"Traffic!Z28","v":40.227481818181829},{"$f":"Traffic!AA28","v":40.616694545454592},{"$f":"Traffic!AB28","v":41.005907272727356},{"$f":"Traffic!AC28","v":41.395120000000119},{"$f":"Traffic!AD28","v":41.784332727272762},{"$f":"Traffic!AE28","v":42.173545454545526},{"$f":"Traffic!AF28","v":42.562758181818289},{"$f":"Traffic!AG28","v":42.951970909090939},{"$f":"Traffic!AH28","v":43.341183636363702},{"$f":"Traffic!AI28","v":43.730396363636466},{"$f":"Traffic!AJ28","v":44.119609090909115},{"$f":"Traffic!AK28","v":44.508821818181879},{"$f":"Traffic!AL28","v":44.898034545454642},{"$f":"Traffic!AM28","v":45.287247272727292},{"$f":"Traffic!AN28","v":45.676460000000056},{"$f":"Traffic!AO28","v":46.065672727272819},{"$f":"Traffic!AP28","v":46.454885454545469}]
[null,null,null,null,null,"  Other Business AADT",{"$f":"Traffic!G29","v":139.8992333333334},{"$f":"Traffic!H29","v":141.55767121212145},{"$f":"Traffic!I29","v":143.21610909090947},{"$f":"Traffic!J29","v":144.87454696969701},{"$f":"Traffic!K29","v":146.53298484848506},{"$f":"Traffic!L29","v":148.19142272727308},{"$f":"Traffic!M29","v":149.84986060606113},{"$f":"Traffic!N29","v":151.50829848484867},{"$f":"Traffic!O29","v":153.16673636363669},{"$f":"Traffic!P29","v":154.82517424242474},{"$f":"Traffic!Q29","v":156.48361212121227},{"$f":"Traffic!R29","v":158.1420500000003},{"$f":"Traffic!S29","v":159.80048787878835},{"$f":"Traffic!T29","v":161.45892575757588},{"$f":"Traffic!U29","v":163.1173636363639},{"$f":"Traffic!V29","v":164.77580151515195},{"$f":"Traffic!W29","v":166.43423939393949},{"$f":"Traffic!X29","v":168.09267727272751},{"$f":"Traffic!Y29","v":169.75111515151556},{"$f":"Traffic!Z29","v":171.4095530303031},{"$f":"Traffic!AA29","v":173.06799090909112},{"$f":"Traffic!AB29","v":174.72642878787917},{"$f":"Traffic!AC29","v":176.38486666666719},{"$f":"Traffic!AD29","v":178.04330454545476},{"$f":"Traffic!AE29","v":179.70174242424278},{"$f":"Traffic!AF29","v":181.3601803030308},{"$f":"Traffic!AG29","v":183.01861818181837},{"$f":"Traffic!AH29","v":184.67705606060639},{"$f":"Traffic!AI29","v":186.33549393939441},{"$f":"Traffic!AJ29","v":187.99393181818198},{"$f":"Traffic!AK29","v":189.65236969697},{"$f":"Traffic!AL29","v":191.31080757575805},{"$f":"Traffic!AM29","v":192.96924545454559},{"$f":"Traffic!AN29","v":194.62768333333361},{"$f":"Traffic!AO29","v":196.28612121212166},{"$f":"Traffic!AP29","v":197.94455909090919}]
[null,null,null,null,null,"  Personal AADT",{"$f":"Traffic!G30","v":1623.0376000000008},{"$f":"Traffic!H30","v":1642.2779272727298},{"$f":"Traffic!I30","v":1661.5182545454591},{"$f":"Traffic!J30","v":1680.7585818181824},{"$f":"Traffic!K30","v":1699.9989090909114},{"$f":"Traffic!L30","v":1719.2392363636404},{"$f":"Traffic!M30","v":1738.4795636363694},{"$f":"Traffic!N30","v":1757.719890909093},{"$f":"Traffic!O30","v":1776.9602181818218},{"$f":"Traffic!P30","v":1796.200545454551},{"$f":"Traffic!Q30","v":1815.4408727272744},{"$f":"Traffic!R30","v":1834.6812000000034},{"$f":"Traffic!S30","v":1853.9215272727324},{"$f":"Traffic!T30","v":1873.1618545454558},{"$f":"Traffic!U30","v":1892.402181818185},{"$f":"Traffic!V30","v":1911.642509090914},{"$f":"Traffic!W30","v":1930.8828363636374},{"$f":"Traffic!X30","v":1950.1231636363664},{"$f":"Traffic!Y30","v":1969.3634909090956},{"$f":"Traffic!Z30","v":1988.603818181819},{"$f":"Traffic!AA30","v":2007.844145454548},{"$f":"Traffic!AB30","v":2027.084472727277},{"$f":"Traffic!AC30","v":2046.3248000000062},{"$f":"Traffic!AD30","v":2065.5651272727296},{"$f":"Traffic!AE30","v":2084.8054545454584},{"$f":"Traffic!AF30","v":2104.0457818181876},{"$f":"Traffic!AG30","v":2123.2861090909109},{"$f":"Traffic!AH30","v":2142.5264363636397},{"$f":"Traffic!AI30","v":2161.766763636369},{"$f":"Traffic!AJ30","v":2181.0070909090923},{"$f":"Traffic!AK30","v":2200.2474181818216},{"$f":"Traffic!AL30","v":2219.4877454545503},{"$f":"Traffic!AM30","v":2238.7280727272737},{"$f":"Traffic!AN30","v":2257.9684000000029},{"$f":"Traffic!AO30","v":2277.2087272727322},{"$f":"Traffic!AP30","v":2296.4490545454555}]
[]
[]
[null,null,null,null,null,null,"NPV"]
[null,null,null,"Effect of Load Limits",null,null,2018,{"$f":"G33+1","v":2019},{"$f":"H33+1","v":2020},{"$f":"I33+1","v":2021},{"$f":"J33+1","v":2022},{"$f":"K33+1","v":2023},{"$f":"L33+1","v":2024},{"$f":"M33+1","v":2025},{"$f":"N33+1","v":2026},{"$f":"O33+1","v":2027},2028]
[null,null,null,null,"Reduced Truck Operating Cost",null,{"$f":"-NPV('603 Snow River West'!$C$4,'607 Baseline'!H34:Q34)","v":-280417.89408741397},0,0,0,0,0,0,{"$f":"0.02*N26*2*1*'Vehicle Opg Cost'!$C$7*365","v":159814.45832549233},{"$f":"0.02*N26*2*1*'Vehicle Opg Cost'!$C$7*365","v":159814.45832549233},{"$f":"0.02*O26*2*1*'Vehicle Opg Cost'!$C$7*365","v":161563.81696733265}]
[null,null,null,null,"Increased Truck Operating Cost",null,{"$f":"NPV('603 Snow River West'!$C$4,H35:Q35)","v":372955.79913626064},0,0,0,0,0,0,{"$f":"0.02*N26*1.33*2*'Vehicle Opg Cost'!$C$7*365","v":212553.22957290482},{"$f":"0.02*N26*1.33*2*'Vehicle Opg Cost'!$C$7*365","v":212553.22957290482},{"$f":"0.02*O26*1.33*2*'Vehicle Opg Cost'!$C$7*365","v":214879.87656655247}]
[null,null,null,null,"Reduced Driver Travel Time",null,{"$f":"-NPV('603 Snow River West'!$C$4,'607 Baseline'!H36:Q36)","v":-283452.87981172407},0,0,0,0,0,0,{"$f":"0.02*N26*2*1*'Wage & Income'!$D$21*365","v":160417.35879924244},{"$f":"0.02*O26*2*1*'Wage & Income'!$D$21*365","v":162173.31690126285},{"$f":"0.02*P26*2*1*'Wage & Income'!$D$21*365","v":163929.27500328326}]
[null,null,null,null,"Increased Driver Travel Time",null,{"$f":"NPV('603 Snow River West'!$C$4,H37:Q37)","v":376992.33014959301},0,0,0,0,0,0,{"$f":"0.02*N26*1.33*2*'Wage & Income'!$D$21*365","v":213355.08720299246},{"$f":"0.02*O26*1.33*2*'Wage & Income'!$D$21*365","v":215690.5114786796},{"$f":"0.02*P26*1.33*2*'Wage & Income'!$D$21*365","v":218025.93575436674}]
[null,null,null,null,"Marine Transport Cost",null,{"$f":"NPV('603 Snow River West'!$C$4,H38:Q38)","v":3191363.9749866431},0,0,0,0,0,0,{"$f":"5000*365","v":1825000},{"$f":"5000*365","v":1825000},1825000]
[null,null,null,null,"Net Effect of Load Limits",null,{"$f":"SUM(G34:G38)","v":3377441.3303733589}]
[]
[null,null,null,"Effect of Single Lane Operations"]
[null,null,null,null,"Delay time (in Hours per day)"]
[null,null,null,null,null,"Trucks",null,null,null,null,null,null,null,{"$f":"J26*$G$15/60","v":18.582432666666669},18.795153333333356,{"$f":"L26*$G$15/60","v":19.007874000000047},{"$f":"M26*$G$15/60","v":19.220594666666731}]
[null,null,null,null,null,"Buses",null,null,null,null,null,null,null,{"$f":"$G$15*J27/60","v":2.266671878787879},{"$f":"$G$15*K27/60","v":2.2926193939393968},{"$f":"$G$15*L27/60","v":2.3185669090909142},2.3445144242424321]
[null,null,null,null,null,"Other Business",null,null,null,null,null,null,null,9.6583031313131347,9.7688656565656711,9.8794281818182057,9.9899907070707421]
[null,null,null,null,null,"Personal ",null,null,null,null,null,null,null,112.05057212121216,113.33326060606076,114.61594909090937,115.89863757575796]
[]
[null,null,null,null,"Cost of Daily Delay"]
[null,null,null,null,null,"Truck Drivers",null,null,null,null,null,null,null,{"$f":"N43*'Wage & Income'!$F$21","v":713.95090721469694},{"$f":"O43*'Wage & Income'!$F$21","v":722.12379370777842},{"$f":"P43*'Wage & Income'!$F$21","v":730.29668020086001},{"$f":"Q43*'Wage & Income'!$F$21","v":738.46956669394137}]
[null,null,null,null,null,"Bus Drivers",null,null,null,null,null,null,null,{"$f":"N44*'603 Snow River West'!$E$9*'Wage & Income'!$F$25","v":71.562971478366279},{"$f":"O44*'603 Snow River West'!$E$9*'Wage & Income'!$F$25","v":72.382181926997916},{"$f":"P44*'603 Snow River West'!$E$9*'Wage & Income'!$F$25","v":73.201392375629553},{"$f":"Q44*'603 Snow River West'!$E$9*'Wage & Income'!$F$25","v":74.020602824261189}]
[null,null,null,null,null,"Bus (Passengers)",null,null,null,null,null,null,null,{"$f":"N44*('603 Snow River West'!$E$8-'603 Snow River West'!$E$9)*'Wage & Income'!$F$10","v":489.42369988608544},{"$f":"O44*('603 Snow River West'!$E$8-'603 Snow River West'!$E$9)*'Wage & Income'!$F$10","v":495.02633209198598},{"$f":"P44*('603 Snow River West'!$E$8-'603 Snow River West'!$E$9)*'Wage & Income'!$F$10","v":500.6289642978864},{"$f":"Q44*('603 Snow River West'!$E$8-'603 Snow River West'!$E$9)*'Wage & Income'!$F$10","v":506.23159650378699}]
[null,null,null,null,null,"Other Business Travel Time",null,null,null,null,null,null,null,{"$f":"N45*'Wage & Income'!$F$14","v":400.27774171581211},{"$f":"O45*'Wage & Income'!$F$14","v":404.85988387109415},{"$f":"P45*'Wage & Income'!$F$14","v":409.44202602637614},{"$f":"Q45*'Wage & Income'!$F$14","v":414.02416818165824}]
[null,null,null,null,null,"Personal Travel Time",null,null,null,null,null,null,null,{"$f":"N46*'603 Snow River West'!$E$7*'Wage & Income'!$F$10","v":4240.2123308551354},{"$f":"O46*'603 Snow River West'!$E$7*'Wage & Income'!$F$10","v":4288.751766461206},{"$f":"P46*'603 Snow River West'!$E$7*'Wage & Income'!$F$10","v":4337.2912020672766},{"$f":"Q46*'603 Snow River West'!$E$7*'Wage & Income'!$F$10","v":4385.8306376733462}]
[null,null,null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(N49:N53)","v":5915.4276511500957},5983.1439580590622,{"$f":"SUM(P49:P53)","v":6050.8602649680288},{"$f":"SUM(Q49:Q53)","v":6118.5765718769944}]
[null,null,null,null,null,null,"NPV"]
[null,null,null,null,"Annual Delay Cost",null,{"$f":"NPV('603 Snow River West'!$C$4,H56:Q56)","v":4952216.5003692741},0,0,0,0,0,0,{"$f":"N54*365","v":2159131.092669785},2183847.5446915575,{"$f":"P54*365","v":2208563.9967133305},{"$f":"Q54*365","v":2233280.448735103}]
[]
["Effect of Bridge Closure"]
[null,null,null,null,null,null,{"$f":"G25","v":2018},{"$f":"H25","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
["ARRC Cost to Transport Trucks/Trailers to/from Seward",null,null,null,null,null,{"$f":"NPV('603 Snow River West'!$C$4,H60:AL60)","v":238078433.72211814},0,0,0,0,0,0,0,0,0,{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380},{"$f":"'ARRC cost'!$E$25","v":39570380}]
["ARRC Cost to Transport Automobiles to/from Seward",null,null,null,null,null,{"$f":"NPV('603 Snow River West'!$C$4,H61:AL61)","v":781702194.4186722},0,0,0,0,0,0,0,0,0,{"$f":"'ARRC cost'!L45","v":121678590},{"$f":"'ARRC cost'!M45","v":121678590},{"$f":"'ARRC cost'!N45","v":122272080},{"$f":"'ARRC cost'!O45","v":123459060},{"$f":"'ARRC cost'!P45","v":124646040},{"$f":"'ARRC cost'!Q45","v":125833020},{"$f":"'ARRC cost'!R45","v":127020000},{"$f":"'ARRC cost'!S45","v":128206980},{"$f":"'ARRC cost'!T45","v":128800470},{"$f":"'ARRC cost'!U45","v":129987450},{"$f":"'ARRC cost'!V45","v":131174430},{"$f":"'ARRC cost'!W45","v":132361410},{"$f":"'ARRC cost'!X45","v":133548390},{"$f":"'ARRC cost'!Y45","v":134735370},{"$f":"'ARRC cost'!Z45","v":135922350},{"$f":"'ARRC cost'!AA45","v":144431230},{"$f":"'ARRC cost'!AB45","v":144431230},{"$f":"'ARRC cost'!AC45","v":144431230},{"$f":"'ARRC cost'!AD45","v":144431230},{"$f":"'ARRC cost'!AE45","v":144431230},{"$f":"'ARRC cost'!AF45","v":145024720},{"$f":"'ARRC cost'!AG45","v":145618210}]
["ARRC Cost to Transport Passengers from mid-May to Mid-September",null,null,null,null,null,{"$f":"NPV('603 Snow River West'!$C$4,H62:AL62)","v":296860157.97893602},0,0,0,0,0,0,0,0,0,{"$f":"'ARRC cost'!L52","v":45530625},{"$f":"'ARRC cost'!M52","v":46016250},{"$f":"'ARRC cost'!N52","v":46501875},{"$f":"'ARRC cost'!O52","v":46987500},{"$f":"'ARRC cost'!P52","v":47460000},{"$f":"'ARRC cost'!Q52","v":47945625},{"$f":"'ARRC cost'!R52","v":48431250},{"$f":"'ARRC cost'!S52","v":48916875},{"$f":"'ARRC cost'!T52","v":49402500},{"$f":"'ARRC cost'!U52","v":49888125},{"$f":"'ARRC cost'!V52","v":50373750},{"$f":"'ARRC cost'!W52","v":50859375},{"$f":"'ARRC cost'!X52","v":51331875},{"$f":"'ARRC cost'!Y52","v":51817500},{"$f":"'ARRC cost'!Z52","v":52303125},{"$f":"'ARRC cost'!AA52","v":52788750},{"$f":"'ARRC cost'!AB52","v":53274375},{"$f":"'ARRC cost'!AC52","v":53760000},{"$f":"'ARRC cost'!AD52","v":54245625},{"$f":"'ARRC cost'!AE52","v":54731250},{"$f":"'ARRC cost'!AF52","v":55203750},{"$f":"'ARRC cost'!AG52","v":55689375}]
["ARRC Travel Time Cost for Passengers",null,null,null,null,null,{"$f":"NPV('603 Snow River West'!$C$4,H63:AL63)","v":153307889.16471988},0,0,0,0,0,0,0,0,0,{"$f":"'ARRC cost'!L64","v":23513441.677800726},{"$f":"'ARRC cost'!M64","v":23764233.647267036},{"$f":"'ARRC cost'!N64","v":24015025.616733342},{"$f":"'ARRC cost'!O64","v":24265817.586199649},{"$f":"'ARRC cost'!P64","v":24509831.394329034},{"$f":"'ARRC cost'!Q64","v":24760623.363795344},{"$f":"'ARRC cost'!R64","v":25011415.33326165},{"$f":"'ARRC cost'!S64","v":25262207.302727964},{"$f":"'ARRC cost'!T64","v":25512999.27219427},{"$f":"'ARRC cost'!U64","v":25763791.24166058},{"$f":"'ARRC cost'!V64","v":26014583.21112689},{"$f":"'ARRC cost'!W64","v":26265375.1805932},{"$f":"'ARRC cost'!X64","v":26509388.988722578},{"$f":"'ARRC cost'!Y64","v":26760180.958188891},{"$f":"'ARRC cost'!Z64","v":27010972.927655198},{"$f":"'ARRC cost'!AA64","v":27261764.897121508},{"$f":"'ARRC cost'!AB64","v":27512556.866587814},{"$f":"'ARRC cost'!AC64","v":27763348.836054128},{"$f":"'ARRC cost'!AD64","v":28014140.805520438},{"$f":"'ARRC cost'!AE64","v":28264932.774986744},{"$f":"'ARRC cost'!AF64","v":28508946.583116122},{"$f":"'ARRC cost'!AG64","v":28759738.552582435}]
["AMHS Cost to Transport Passengers from Mid-September to Mid-May",null,null,null,null,null,{"$f":"NPV('603 Snow River West'!$C$4,H64:AL64)","v":432793837.93729085},0,0,0,0,0,0,0,0,0,{"$f":"'AMHS Cost'!P24","v":66379315},{"$f":"'AMHS Cost'!Q24","v":67087310},{"$f":"'AMHS Cost'!R24","v":67795305},{"$f":"'AMHS Cost'!S24","v":68503300},{"$f":"'AMHS Cost'!T24","v":69192160},{"$f":"'AMHS Cost'!U24","v":69900155},{"$f":"'AMHS Cost'!V24","v":70608150},{"$f":"'AMHS Cost'!W24","v":71316145},{"$f":"'AMHS Cost'!X24","v":72024140},{"$f":"'AMHS Cost'!Y24","v":72732135},{"$f":"'AMHS Cost'!Z24","v":73440130},{"$f":"'AMHS Cost'!AA24","v":74148125},{"$f":"'AMHS Cost'!AB24","v":74836985},{"$f":"'AMHS Cost'!AC24","v":75544980},{"$f":"'AMHS Cost'!AD24","v":76252975},{"$f":"'AMHS Cost'!AE24","v":76960970},{"$f":"'AMHS Cost'!AF24","v":77668965},{"$f":"'AMHS Cost'!AG24","v":78376960},{"$f":"'AMHS Cost'!AH24","v":79084955},{"$f":"'AMHS Cost'!AI24","v":79792950},{"$f":"'AMHS Cost'!AJ24","v":80481810},{"$f":"'AMHS Cost'!AK24","v":81189805}]
["Bus Service to Anchorage from mid-September to mid-May",null,null,null,null,null,{"$f":"NPV('603 Snow River West'!$C$4,H65:AL65)","v":173145041.97137415},0,0,0,0,0,0,0,0,0,{"$f":"'AMHS Cost'!P27","v":26555944.826948684},{"$f":"'AMHS Cost'!Q27","v":26839187.824526399},{"$f":"'AMHS Cost'!R27","v":27122430.822104119},{"$f":"'AMHS Cost'!S27","v":27405673.819681834},{"$f":"'AMHS Cost'!T27","v":27681261.601108801},{"$f":"'AMHS Cost'!U27","v":27964504.59868652},{"$f":"'AMHS Cost'!V27","v":28247747.596264239},{"$f":"'AMHS Cost'!W27","v":28530990.593841959},{"$f":"'AMHS Cost'!X27","v":28814233.591419671},{"$f":"'AMHS Cost'!Y27","v":29097476.58899739},{"$f":"'AMHS Cost'!Z27","v":29380719.586575106},{"$f":"'AMHS Cost'!AA27","v":29663962.584152825},{"$f":"'AMHS Cost'!AB27","v":29939550.365579791},{"$f":"'AMHS Cost'!AC27","v":30222793.363157511},{"$f":"'AMHS Cost'!AD27","v":30506036.360735226},{"$f":"'AMHS Cost'!AE27","v":30789279.358312942},{"$f":"'AMHS Cost'!AF27","v":31072522.355890658},{"$f":"'AMHS Cost'!AG27","v":31355765.353468377},{"$f":"'AMHS Cost'!AH27","v":31639008.351046097},{"$f":"'AMHS Cost'!AI27","v":31922251.348623816},{"$f":"'AMHS Cost'!AJ27","v":32197839.130050778},{"$f":"'AMHS Cost'!AK27","v":32481082.127628498}]
["AMHS and Bus Travel Time Cost for Passengers",null,null,null,null,null,{"$f":"NPV('603 Snow River West'!$C$4,H66:AL66)","v":1335003998.7698386},0,0,0,0,0,0,0,0,0,{"$f":"'AMHS Cost'!P37","v":204754881.40716717},{"$f":"'AMHS Cost'!Q37","v":206938776.0776962},{"$f":"'AMHS Cost'!R37","v":209122670.74822524},{"$f":"'AMHS Cost'!S37","v":211306565.41875425},{"$f":"'AMHS Cost'!T37","v":213431435.9089987},{"$f":"'AMHS Cost'!U37","v":215615330.57952777},{"$f":"'AMHS Cost'!V37","v":217799225.25005677},{"$f":"'AMHS Cost'!W37","v":219983119.92058578},{"$f":"'AMHS Cost'!X37","v":222167014.59111482},{"$f":"'AMHS Cost'!Y37","v":224350909.26164383},{"$f":"'AMHS Cost'!Z37","v":226534803.93217281},{"$f":"'AMHS Cost'!AA37","v":228718698.60270187},{"$f":"'AMHS Cost'!AB37","v":230843569.09294632},{"$f":"'AMHS Cost'!AC37","v":233027463.76347533},{"$f":"'AMHS Cost'!AD37","v":235211358.43400437},{"$f":"'AMHS Cost'!AE37","v":237395253.10453343},{"$f":"'AMHS Cost'!AF37","v":239579147.77506244},{"$f":"'AMHS Cost'!AG37","v":241763042.44559145},{"$f":"'AMHS Cost'!AH37","v":243946937.11612049},{"$f":"'AMHS Cost'!AI37","v":246130831.7866495},{"$f":"'AMHS Cost'!AJ37","v":248255702.27689397},{"$f":"'AMHS Cost'!AK37","v":250439596.94742298}]
["Air Travel Cost Seward/Anchorage",null,null,null,null,null,{"$f":"NPV('603 Snow River West'!$C$4,H67:AL67)","v":32262147.649179768},0,0,0,0,0,0,0,0,0,{"$f":"'Air Travel'!O21","v":4949269.5139513295},{"$f":"'Air Travel'!P21","v":5001722.6489665778},{"$f":"'Air Travel'!Q21","v":5054175.7839818262},{"$f":"'Air Travel'!R21","v":5106628.9189970586},{"$f":"'Air Travel'!S21","v":5159082.0540123079},{"$f":"'Air Travel'!T21","v":5211535.1890275562},{"$f":"'Air Travel'!U21","v":5263988.3240427887},{"$f":"'Air Travel'!V21","v":5316441.459058038},{"$f":"'Air Travel'!W21","v":5368894.5940732863},{"$f":"'Air Travel'!X21","v":5421347.7290885188},{"$f":"'Air Travel'!Y21","v":5473800.8641037671},{"$f":"'Air Travel'!Z21","v":5526253.9991190163},{"$f":"'Air Travel'!AA21","v":5578707.1341342647},{"$f":"'Air Travel'!AB21","v":5631160.2691494981},{"$f":"'Air Travel'!AC21","v":5683613.4041647464},{"$f":"'Air Travel'!AD21","v":5736066.5391799947},{"$f":"'Air Travel'!AE21","v":5788519.6741952281},{"$f":"'Air Travel'!AF21","v":5840972.8092104765},{"$f":"'Air Travel'!AG21","v":5893425.9442257239},{"$f":"'Air Travel'!AH21","v":5945879.0792409573},{"$f":"'Air Travel'!AI21","v":5998332.2142562065},{"$f":"'Air Travel'!AJ21","v":6050785.3492714558}]
["Air Travel Travel Time Cost (Benefit) for Passengers",null,null,null,null,null,{"$f":"NPV('603 Snow River West'!$C$4,H68:AL68)","v":-26623.063485630664},0,0,0,0,0,0,0,0,0,{"$f":"'Air Travel'!O28","v":-4084.18924586915},{"$f":"'Air Travel'!P28","v":-4127.4741244431525},{"$f":"'Air Travel'!Q28","v":-4170.7590030171568},{"$f":"'Air Travel'!R28","v":-4214.0438815911475},{"$f":"'Air Travel'!S28","v":-4257.32876016515},{"$f":"'Air Travel'!T28","v":-4300.6136387391543},{"$f":"'Air Travel'!U28","v":-4343.898517313145},{"$f":"'Air Travel'!V28","v":-4387.1833958871475},{"$f":"'Air Travel'!W28","v":-4430.4682744611519},{"$f":"'Air Travel'!X28","v":-4473.7531530351425},{"$f":"'Air Travel'!Y28","v":-4517.038031609145},{"$f":"'Air Travel'!Z28","v":-4560.3229101831494},{"$f":"'Air Travel'!AA28","v":-4603.6077887571519},{"$f":"'Air Travel'!AB28","v":-4646.8926673311435},{"$f":"'Air Travel'!AC28","v":-4690.1775459051469},{"$f":"'Air Travel'!AD28","v":-4733.4624244791503},{"$f":"'Air Travel'!AE28","v":-4776.747303053141},{"$f":"'Air Travel'!AF28","v":-4820.0321816271444},{"$f":"'Air Travel'!AG28","v":-4863.3170602011478},{"$f":"'Air Travel'!AH28","v":-4906.6019387751385},{"$f":"'Air Travel'!AI28","v":-4949.8868173491419},{"$f":"'Air Travel'!AJ28","v":-4993.1716959231462}]
["Total NPV of Bridge Closure",null,null,null,null,null,{"$f":"SUM(G60:G68)","v":3443127078.5486441}]
[]
[]
["Total NPV of 607 Baseline Scenario",null,null,null,null,null,{"$f":"G69+G56+G39","v":3451456736.3793864}]

{"sheet":"Wage & Income","index":9,"n_rows":53,"n_cols":14,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["Alaska Hourly Values of Travel Time Savings "]
["(2017 U.S. $ per person-hour)","Median"]
["Category","Hourly Wage","Benefits","Hourly Compensation","Personal Travel per Person","2018 Values"]
["In-vehicle Travel"]
["Personal"]
["  Ketchikan Gateway Borough",null,null,null,{"$f":"B44","v":15.423557692307693},{"$f":"E9*'Alaska CPI'!$P$11","v":15.721355752405065},null,"For Tongass Highway"]
["  Kenai Peninsula Borough",null,null,null,{"$f":"B45","v":21.838317307692307},{"$f":"E10*'Alaska CPI'!$P$11","v":22.259971549843272},null,"For Seward Highway"]
["  Denali Borough",null,null,null,27.361249999999998,{"$f":"E11*'Alaska CPI'!$P$11","v":27.889541029501125}]
["  Valdez-Cordova Census Area",null,null,null,27.768125000000001,{"$f":"E12*'Alaska CPI'!$P$11","v":28.304271972216767},null,"For Richardson/Edgerton/McCarthy Highway"]
["  Wtd. Avg. of Denali & V-C CA",null,null,null,{"$f":"B48","v":27.689184104006586},{"$f":"E13*'Alaska CPI'!$P$11","v":28.223806885361672},null,"For Denali Highway"]
["Business",{"$f":"B29","v":27.77},{"$f":"C29","v":12.888857979502195},{"$f":"D29","v":40.658857979502194},null,{"$f":"D14*'Alaska CPI'!$P$11","v":41.443899230919115},null,"Statewide Occupational wage data for all civilian occupations"]
["All purposes"]
[]
["Comercial Vehicle Operators",null,null,null,null,null,null,null,"Benefits for production, transportation, and material moving occupations is from https://www.bls.gov/web/ecec/ececqrtn.pdf"]
["Truck Drivers",null,null,null,"Used for Goal Seek",null,null,"Employment","The benefit is for all civilian workers and represents the percentage for all 4 quarters in 2017"]
["  Heavy and Tractor-Trailer ",26.09,{"$f":"D19-B19","v":13.500288315629742},39.590288315629742,{"$f":"D19*0.659","v":26.09},null,null,2640,{"$f":"AVERAGE(34,34,34.1,34.3)","v":34.099999999999994},"benefits as a percent of total compensation in 2017"]
["  Light Truck or Delivery Service",20.75,{"$f":"D20-B20","v":14.25},35,{"$f":"D20*0.659","v":23.065000000000001},null,null,1860]
["  Weighted Average",null,null,{"$f":"(D19*H19+D20*H20)/H21","v":37.69296914516945},null,{"$f":"D21*'Alaska CPI'!$P$11","v":38.420745013401195},null,{"$f":"H20+H19","v":4500}]
["Bus Drivers "]
["  Transit and Intercity",24.14,{"$f":"D23-B23","v":12.491259484066774},36.631259484066774,{"$f":"D23*0.659","v":24.140000000000004},null,null,390]
["  School or Special Client",19.04,9.8522610015174479,28.892261001517447,19.04,null,null,1060]
["  Weighted Average",null,null,{"$f":"(D23*H23+D24*H24)/H25","v":30.973784731306573},null,{"$f":"D25*'Alaska CPI'!$P$11","v":31.571826583314365},null,{"$f":"H23+H24","v":1450}]
["Transit Rail Operators","NA"]
["Locomotive Engineers","NA"]
["All Other Transportation Workers",19.87,{"$f":"D28-B28","v":10.281745068285282},30.151745068285283,{"$f":"D28*0.659","v":19.87}]
["All occupations",27.77,12.888857979502195,40.658857979502194,{"$f":"D29*0.683","v":27.77}]
["Source: ","Bureau of Labor Statistics"]
[null,"May 2017 State Occupational Employment and Wage Estimates Alaska"]
[null,"Accessed at https://www.bls.gov/oes/current/oes_ak.htm#00-0000",null,null,null,null,null,null,null,"2018-10-15"]
[]
[null,"Median Household Income (2012-2016) in 2016 dollars"]
["Ketchikan Gateway Borough",64162,null,"https://www.census.gov/quickfacts/fact/table/ketchikangatewayboroughalaska,US/INC110216",null,null,null,null,null,null,null,null,null,"Accessed on October 15, 2018."]
["Kenai Peninsula Borough",64891,null,"https://www.census.gov/quickfacts/fact/table/kenaipeninsulaboroughalaska,US/INC110216",null,null,null,null,null,null,null,null,null,"Accessed on October 15, 2018."]
["Denali Borough",81302,null,"https://www.census.gov/quickfacts/fact/table/denaliboroughalaska,US/INC110216",null,null,null,null,null,null,null,null,null,"Accessed on October 15, 2018."]
["Valdez-Cordova Census Area",82511,null,"https://www.census.gov/quickfacts/fact/table/valdezcordovacensusareaalaska,US/INC110216",null,null,null,null,null,null,null,null,null,"Accessed on October 15, 2018."]
["Wtd. Avg. of Denali & V-C CA",{"$f":"(B37*B51+B38*B52)/B53","v":82276.432766190992}]
[]
["Hours per year",2080,null,"Per 2016 Revised Value of Travel Time Guidance (page 6)"]
[]
["Personal Travel Hourly Estimate",null,"per 2016 Revised Value of Travel Time Guidance (page 11) personal local travel is 50% of annual household income divided by 2080 and inter-city travel is 70% of annual household income divided by 2080 (page 10)"]
["  Ketchikan",{"$f":"B35/$B$41*0.5","v":15.423557692307693}]
["  Kenai",{"$f":"B36/$B$41*0.7","v":21.838317307692307}]
["  Denali",{"$f":"B37/$B$41*0.7","v":27.361249999999998}]
["  V-C CA",{"$f":"B38/$B$41*0.7","v":27.768125000000001}]
["Wtd. Avg. of Denali & V-C CA",{"$f":"(B46*B51+B47*B52)/B53","v":27.689184104006586}]
[]
["Number of Households (2012-2016)",null,null,"Same sources as above for HH Income"]
["Denali",707]
["V-C CA",2937]
["Total Households",{"$f":"SUM(B51:B52)","v":3644},null,"used in weighted average calculations for Denali Highway"]

{"sheet":"Alaska CPI","index":10,"n_rows":71,"n_cols":31,"rows_kept":71,"cut":false,"hidden":false,"merged":[[7,1,7,6],[7,7,7,12]]}
["Consumer Price Index (CPI)"]
[]
["Consumer Price Index for Urban Alaska (formerly Municipality of Anchorage) and the U.S."]
["Not Seasonally Adjusted – All Items – Urban Consumers"]
["1960-Present"]
[]
["Note: the percent change is from the same period of the previous year."]
[null,"Urban Alaska",null,null,null,null,null,"U.S."]
["Year","1st Half","Percent Change","2nd Half","Percent Change","Annual","Percent Change","1st Half","Percent Change","2nd Half","Percent Change","Annual","Percent Change",null,null,"2018 Deflator"]
[2018,223.09899999999999,2.1,null,null,null,null,250.089,2.5,null,null,null,null,null,0,{"$f":"1+O10","v":1}]
[2017,218.61600000000001,0.7,219.131,0.2,218.87299999999999,0.5,244.07599999999999,2.2000000000000002,246.16300000000001,2,245.12,2.1,null,{"$f":"($B$10-F11)/F11","v":1.9308000529987705E-2},{"$f":"1+O11","v":1.0193080005299877}]
[2016,216.999,-0.1,218.66,0.9,217.83,0.4,238.77799999999999,1.1000000000000001,241.23699999999999,1.5,240.00700000000001,1.3,null,2.4188587430565012E-2,1.024188587430565]
[2015,217.11099999999999,1.1000000000000001,216.70599999999999,-0.1,216.90899999999999,0.5,236.26499999999999,-0.1,237.76900000000001,0.3,237.017,0.1,null,2.8537312882360798E-2,1.0285373128823607]
[2014,214.77699999999999,1.9,216.833,1.4,215.80500000000001,1.6,236.38399999999999,1.7,237.08799999999999,1.5,236.73599999999999,1.6,null,3.3799031533096928E-2,1.0337990315330969]
[2013,210.85300000000001,2.7,213.91,3.5,212.381,3.1,232.36600000000001,1.5,233.548,1.4,232.95699999999999,1.5,null,5.0465907967285159E-2,1.0504659079672851]
[2012,205.215,2.5,206.61699999999999,2,205.916,2.2000000000000002,228.85,2.2999999999999998,230.33799999999999,1.8,229.59399999999999,2.1,null,8.3446648147788391E-2,1.0834466481477885]
[2011,200.27799999999999,2.8,202.57599999999999,3.6,201.42699999999999,3.2,223.59800000000001,2.8,226.28,3.5,224.93899999999999,3.2,null,0.10759232873447948,1.1075923287344795]
[2010,194.834,2.5,195.45500000000001,1,195.14400000000001,1.8,217.535,2.1,218.57599999999999,1.2,218.05600000000001,1.6,null,0.14325318738982487,1.1432531873898248]
[2009,190.03200000000001,1.3,193.45599999999999,1.1000000000000001,191.744,1.2,213.13900000000001,-0.6,215.935,-0.1,214.53700000000001,-0.4,null,0.16352532543391182,1.1635253254339117]
[2008,187.65899999999999,4.5999999999999996,191.33500000000001,4.5,189.49700000000001,4.5999999999999996,214.429,4.2,216.17699999999999,3.4,215.303,3.8,null,0.17732206842324666,1.1773220684232466]
[2007,179.39400000000001,1.5,183.08,2.9,181.23699999999999,2.2000000000000002,205.709,2.5,208.976,3.1,207.34200000000001,2.8,null,0.23097932541368482,1.2309793254136849]
[2006,176.7,4.2,177.9,2.2000000000000002,177.3,3.2,200.6,3.8,202.6,2.6,201.6,3.2,null,0.25831359278059773,1.2583135927805977]
[2005,169.6,2.4,174.1,3.8,171.8,3.1,193.2,3,197.4,3.8,195.3,3.4,null,{"$f":"($B$10-F23)/F23","v":0.2985972060535505},1.2985972060535504]
[2004,165.6,2.8,167.8,2.4,166.7,2.6,187.6,2.2999999999999998,190.2,3,188.9,2.7]
[2003,161.1,2.2999999999999998,163.9,3.1,162.5,2.7,183.3,2.5,184.6,2,184,2.2999999999999998,null,null,null,null,1,1.0193080005299877,1.024188587430565,1.0285373128823607,1.0337990315330969,1.0504659079672851,1.0834466481477885,1.1075923287344795,1.1432531873898248,1.1635253254339117,1.1773220684232466,1.2309793254136849,1.2583135927805977,1.2985972060535504]
[2002,157.5,2,159,1.9,158.19999999999999,1.9,178.9,1.3,180.9,1.9,179.9,1.6]
[2001,154.4,2.9,156,2.7,155.19999999999999,2.8,176.6,3.4,177.5,2.2000000000000002,177.1,2.8]
[2000,150,0.9,151.9,2.4,150.9,1.7,170.8,3.3,173.6,3.5,172.2,3.4]
[1999,148.6,1.3,148.30000000000001,0.9,148.4,1,165.4,1.9,167.8,2.5,166.6,2.2000000000000002]
[1998,146.69999999999999,1.8,147,1.1000000000000001,146.9,1.5,162.30000000000001,1.5,163.69999999999999,1.6,163,1.6]
[1997,144.1,1.6,145.4,1.2,144.80000000000001,1.5,159.9,2.6,161.19999999999999,2.1,160.5,2.2999999999999998]
[1996,141.80000000000001,2.6,143.69999999999999,3,142.69999999999999,2.7,155.80000000000001,2.8,157.9,3.1,156.9,3]
[1995,138.19999999999999,2.9,139.5,2.7,138.9,2.9,151.5,2.9,153.19999999999999,2.6,152.4,2.8]
[1994,134.30000000000001,2.1,135.80000000000001,2.2999999999999998,135,2.1,147.19999999999999,2.4,149.30000000000001,2.8,148.19999999999999,2.6]
[1993,131.5,3.3,132.80000000000001,2.9,132.19999999999999,3.1,143.69999999999999,3.2,145.30000000000001,2.8,144.5,3]
[1992,127.3,3.2,129.1,3.5,128.19999999999999,3.4,139.19999999999999,3,141.4,3.1,140.30000000000001,3]
[1991,123.3,5.5,124.7,3.6,124,4.5999999999999996,135.19999999999999,5.0999999999999996,137.19999999999999,3.5,136.19999999999999,4.2]
[1990,116.9,5.4,120.4,7,118.6,6.2,128.69999999999999,4.9000000000000004,132.6,5.8,130.69999999999999,5.4]
[1989,110.9,2.2999999999999998,112.5,3.3,111.7,2.9,122.7,5.0999999999999996,125.3,4.7,124,4.8]
[1988,108.4,0.1,108.9,0.7,108.6,0.4,116.8,3.9,119.7,4.2,118.3,4.0999999999999996]
[1987,108.3,0,108.1,0.7,108.2,0.4,112.4,3,114.9,4.4000000000000004,113.6,3.6]
[1986,108.3,3.4,107.4,0.5,107.8,1.9,109.1,2.2999999999999998,110.1,1.5,109.6,1.9]
[1985,104.7,1.9,106.9,2.9,105.8,2.4,106.6,3.6,108.5,3.4,107.6,3.6]
[1984,102.7,null,103.9,null,103.3,4.0999999999999996,102.9,null,104.9,null,103.9,4.3]
[1983,null,null,null,null,99.2,1.8,null,null,null,null,99.6,3.2]
[1982,null,null,null,null,97.4,5.4,null,null,null,null,96.5,6.2]
[1981,null,null,null,null,92.4,8.1,null,null,null,null,90.9,10.3]
[1980,null,null,null,null,85.5,10.199999999999999,null,null,null,null,82.4,13.5]
[1979,null,null,null,null,77.599999999999994,10.5,null,null,null,null,72.599999999999994,11.3]
[1978,null,null,null,null,70.2,7,null,null,null,null,65.2,7.6]
[1977,null,null,null,null,65.599999999999994,6.7,null,null,null,null,60.6,6.5]
[1976,null,null,null,null,61.5,7.7,null,null,null,null,56.9,5.8]
[1975,null,null,null,null,57.1,13.7,null,null,null,null,53.8,9.1]
[1974,null,null,null,null,50.2,10.8,null,null,null,null,49.3,11]
[1973,null,null,null,null,45.3,4.4000000000000004,null,null,null,null,44.4,6.2]
[1972,null,null,null,null,43.4,2.6,null,null,null,null,41.8,3.2]
[1971,null,null,null,null,42.3,2.9,null,null,null,null,40.5,4.4000000000000004]
[1970,null,null,null,null,41.1,3.8,null,null,null,null,38.799999999999997,5.7]
[1969,null,null,null,null,39.6,3.9,null,null,null,null,36.700000000000003,5.5]
[1968,null,null,null,null,38.1,2.4,null,null,null,null,34.799999999999997,4.2]
[1967,null,null,null,null,37.200000000000003,2.5,null,null,null,null,33.4,3.1]
[1966,null,null,null,null,36.299999999999997,2.8,null,null,null,null,32.4,2.9]
[1965,null,null,null,null,35.299999999999997,0.9,null,null,null,null,31.5,1.6]
[1964,null,null,null,null,35,0.6,null,null,null,null,31,1.3]
[1963,null,null,null,null,34.799999999999997,0.3,null,null,null,null,30.6,1.3]
[1962,null,null,null,null,34.700000000000003,0.6,null,null,null,null,30.2,1]
[1961,null,null,null,null,34.5,1.5,null,null,null,null,29.9,1]
[1960,null,null,null,null,34,null,null,null,null,null,29.6]
[]
["Source: ","http://live.laborstats.alaska.gov/cpi/index.cfm"]
[null,"Accessed on October 16, 2018"]

{"sheet":"Hist Maintenance","index":11,"n_rows":117,"n_cols":23,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
["DWR_DATE","ACTY_ID","ACTY_DESCR","ASSET_ID","ASSET_DESCR","LABOR_COST","EQUIPMENT_COST","MATERIAL_COST",null,"Total",null,"Annual","2018 $","Alaska Deflator to 2018$",null,null,"Snow River W (603)",null,null,null,"Alaska Deflator"]
["2005-10-13","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",1732,539,0,null,{"$f":"SUM(F2:H2)","v":2271},null,{"$f":"J2","v":2271},{"$f":"L2*O2","v":2949.1142549476131},{"$f":"U15","v":129.85972060535505},{"$f":"N2/100","v":1.2985972060535504},null,null,null,null,2018,{"$f":"V2*100","v":100},{"$f":"'Alaska CPI'!P10","v":1},2018]
["2007-09-19","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",3260,791,1172,null,{"$f":"SUM(F3:H3)","v":5223},null,null,{"$f":"L3*O3","v":0},{"$f":"U13","v":123.09793254136849},{"$f":"N3/100","v":1.2309793254136849},null,"Year","2018$",null,2017,{"$f":"V3*100","v":101.93080005299878},{"$f":"'Alaska CPI'!P11","v":1.0193080005299877},{"$f":"W2-1","v":2017}]
["2007-10-04","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",1281,57,0,null,1338,null,null,0,{"$f":"N3","v":123.09793254136849},1.2309793254136849,null,2005,{"$f":"M2","v":2949.1142549476131},null,2016,102.41885874305649,{"$f":"'Alaska CPI'!P12","v":1.024188587430565},{"$f":"W3-1","v":2016}]
["2007-10-12","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",412,54,0,null,466,null,null,0,{"$f":"N4","v":123.09793254136849},1.2309793254136849,null,{"$f":"Q4+1","v":2006},0,null,2015,102.85373128823608,{"$f":"'Alaska CPI'!P13","v":1.0285373128823607},2015]
["2007-10-08","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",3068,616,588,null,4272,null,null,0,123.09793254136849,1.2309793254136849,null,2007,{"$f":"M17","v":26502.984876156635},null,2014,103.3799031533097,{"$f":"'Alaska CPI'!P14","v":1.0337990315330969},2014]
["2007-10-10","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",1183,213,0,null,1396,null,null,0,123.09793254136849,1.2309793254136849,null,2008,{"$f":"M22","v":29284.709129959836},null,2013,105.04659079672851,{"$f":"'Alaska CPI'!P15","v":1.0504659079672851},2013]
["2007-10-11","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",2403,663,392,null,3458,null,null,0,123.09793254136849,1.2309793254136849,null,2009,0,null,2012,108.34466481477885,{"$f":"'Alaska CPI'!P16","v":1.0834466481477885},2012]
["2007-10-29","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849,null,2010,0,null,2011,110.75923287344796,{"$f":"'Alaska CPI'!P17","v":1.1075923287344795},2011]
["2007-10-30","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849,null,2011,0,null,2010,114.32531873898249,{"$f":"'Alaska CPI'!P18","v":1.1432531873898248},2010]
["2007-11-05","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849,null,2012,0,null,2009,116.35253254339118,{"$f":"'Alaska CPI'!P19","v":1.1635253254339117},2009]
["2007-11-06","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849,null,2013,0,null,2008,117.73220684232466,{"$f":"'Alaska CPI'!P20","v":1.1773220684232466},2008]
["2007-11-07","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849,null,2014,0,null,2007,123.09793254136849,{"$f":"'Alaska CPI'!P21","v":1.2309793254136849},2007]
["2007-11-08","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",419,54,0,null,473,null,null,0,123.09793254136849,1.2309793254136849,null,2015,{"$f":"M23","v":1054.2507457044198},null,2006,125.83135927805978,{"$f":"'Alaska CPI'!P22","v":1.2583135927805977},2006]
["2007-11-13","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849,null,2016,{"$f":"M24","v":148.50734517743192},null,2005,129.85972060535505,{"$f":"'Alaska CPI'!P23","v":1.2985972060535504},2005]
["2007-11-14","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849,null,2017,0]
["2007-11-15","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",559,54,0,null,613,null,{"$f":"SUM(J3:J17)","v":21530},26502.984876156635,123.09793254136849,1.2309793254136849,null,2018,{"$f":"J25","v":7453}]
["2008-04-14","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",2496,1012,439,null,3947,null,null,0,{"$f":"U12","v":117.73220684232466},1.1773220684232466]
["2008-04-15","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",2638,363,2348,null,5349,null,null,0,{"$f":"N18","v":117.73220684232466},1.1773220684232466,null,"Average",{"$f":"AVERAGE(R4:R17)","v":4813.7547394247094}]
["2008-04-16","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",3512,333,3056,null,6901,null,null,0,{"$f":"N19","v":117.73220684232466},1.1773220684232466,null,"Per sq. ft.",{"$f":"R19/5658.8","v":0.85066705651811503}]
["2008-04-18","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",1329,848,456,null,2633,null,null,0,{"$f":"N20","v":117.73220684232466},1.1773220684232466]
["2008-04-17","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",2638,355,3051,null,6044,null,{"$f":"SUM(J18:J22)","v":24874},29284.709129959836,{"$f":"N21","v":117.73220684232466},1.1773220684232466]
["2015-06-02","58624","SWEEPING","0603","SNOW RIVER W CHANNEL BR0603",322,703,0,null,1025,null,{"$f":"J23","v":1025},1054.2507457044198,{"$f":"U5","v":102.85373128823608},1.0285373128823607]
["2016-01-28","57240","FED BRIDGE INSPECTION","0603","SNOW RIVER W CHANNEL BR0603",100,45,0,null,145,null,{"$f":"J24","v":145},148.50734517743192,{"$f":"U4","v":102.41885874305649},1.024188587430565,null,"Snow River C (605)"]
["2018-07-01","57457","FED BRIDGE REPAIRS","0603","SNOW RIVER W CHANNEL BR0603",5359,2094,0,null,7453,null,{"$f":"J25","v":7453},7453,100,1,null,"Year","2018$"]
["2005-10-10","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",2321,129,0,null,2450,null,null,0,{"$f":"N2","v":129.85972060535505},1.2985972060535504,null,2005,{"$f":"M28","v":11348.440983701978}]
["2005-10-11","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",2212,30,0,null,2242,null,null,0,{"$f":"N26","v":129.85972060535505},1.2985972060535504,null,{"$f":"Q26+1","v":2006},{"$f":"M39","v":7218.87}]
["2005-10-12","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",3617,430,0,null,4047,null,{"$f":"SUM(J26:J28)","v":8739},11348.440983701978,{"$f":"N27","v":129.85972060535505},1.2985972060535504,null,{"$f":"Q27+1","v":2007},{"$f":"M79","v":117178.15296545408}]
["2006-02-08","58622","BRIDGE MAINTENANCE","0605","SNOW RIVER CNTR CHANNEL BR0605",308,1,0,null,309,null,null,0,{"$f":"123","v":123},1.23,null,2008,{"$f":"M90","v":7609.0325282194426}]
["2006-10-19","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",541,42,0,null,583,null,null,0,{"$f":"N29","v":123},1.23,null,2009,0]
["2006-10-26","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",406,42,0,null,448,null,null,0,{"$f":"N30","v":123},1.23,null,2010,0]
["2006-10-23","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",541,42,0,null,583,null,null,0,123,1.23,null,2011,{"$f":"M91","v":1066.02}]
["2006-10-24","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",541,42,0,null,583,null,null,0,123,1.23,null,2012,0]
["2006-10-25","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",541,42,0,null,583,null,null,0,123,1.23,null,2013,0]
["2006-11-01","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",541,42,0,null,583,null,null,0,123,1.23,null,2014,0]
["2006-11-06","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",541,42,0,null,583,null,null,0,123,1.23,null,2015,{"$f":"M94","v":2327.5799390527823}]
["2006-11-07","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",541,42,0,null,583,null,null,0,123,1.23,null,2016,0]
["2006-11-08","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",541,42,0,null,583,null,null,0,123,1.23,null,2017,0]
["2006-11-02","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",406,42,0,null,448,null,{"$f":"SUM(J29:J39)","v":5869},7218.87,123,1.23,null,2018,{"$f":"M100","v":28274}]
["2007-03-28","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",1148,82,0,null,1230,null,null,0,{"$f":"N17","v":123.09793254136849},1.2309793254136849]
["2007-03-29","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",1078,69,0,null,1147,null,null,0,{"$f":"N40","v":123.09793254136849},1.2309793254136849,null,"Average",{"$f":"AVERAGE(R26:R39)","v":12501.578315459163}]
["2007-03-30","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",1128,76,0,null,1204,null,null,0,{"$f":"N41","v":123.09793254136849},1.2309793254136849,null,"Per sq. ft.",{"$f":"R41/19534.9","v":0.63996121379987414}]
["2007-04-04","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",1807,83,0,null,1890,null,null,0,123.09793254136849,1.2309793254136849]
["2007-04-02","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",2425,1724,0,null,4149,null,null,0,123.09793254136849,1.2309793254136849]
["2007-04-03","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",1807,1724,0,null,3531,null,null,0,123.09793254136849,1.2309793254136849]
["2007-08-27","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",3506,666,1515,null,5687,null,null,0,123.09793254136849,1.2309793254136849]
["2007-09-04","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",3856,682,2061,null,6599,null,null,0,123.09793254136849,1.2309793254136849]
["2007-09-05","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",3025,238,2785,null,6048,null,null,0,123.09793254136849,1.2309793254136849]
["2007-09-06","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",2598,540,3678,null,6816,null,null,0,123.09793254136849,1.2309793254136849]
["2007-08-28","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",3320,261,2763,null,6344,null,null,0,123.09793254136849,1.2309793254136849]
["2007-08-29","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",3753,261,2518,null,6532,null,null,0,123.09793254136849,1.2309793254136849]
["2007-08-30","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",1941,317,0,null,2258,null,null,0,123.09793254136849,1.2309793254136849]
["2007-09-13","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",2575,486,1801,null,4862,null,null,0,123.09793254136849,1.2309793254136849]
["2007-09-10","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",3020,556,611,null,4187,null,null,0,123.09793254136849,1.2309793254136849]
["2007-09-11","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",2466,301,1319,null,4086,null,null,0,123.09793254136849,1.2309793254136849]
["2007-09-12","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",3025,332,2028,null,5385,null,null,0,123.09793254136849,1.2309793254136849]
["2007-09-14","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",317,54,0,null,371,null,null,0,123.09793254136849,1.2309793254136849]
["2007-09-17","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",3097,509,1797,null,5403,null,null,0,123.09793254136849,1.2309793254136849]
["2007-09-18","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",3524,364,1930,null,5818,null,null,0,123.09793254136849,1.2309793254136849]
["2007-11-20","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849]
["2007-11-21","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849]
["2007-11-19","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849]
["2007-11-27","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849]
["2007-11-28","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849]
["2007-11-26","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849]
["2007-12-03","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849]
["2007-11-29","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",419,54,0,null,{"$f":"SUM(F67:H67)","v":473},null,null,{"$f":"L67*O67","v":0},123.09793254136849,{"$f":"N67/100","v":1.2309793254136849}]
["2007-12-04","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849]
["2007-12-05","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849]
["2007-12-06","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",419,54,0,null,473,null,null,0,123.09793254136849,1.2309793254136849]
["2007-12-10","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",503,54,0,null,557,null,null,0,123.09793254136849,1.2309793254136849]
["2007-12-11","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849]
["2007-12-12","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849]
["2007-12-13","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",419,54,0,null,473,null,null,0,123.09793254136849,1.2309793254136849]
["2007-12-19","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849]
["2007-12-18","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849]
["2007-12-17","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849]
["2007-12-31","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,123.09793254136849,1.2309793254136849]
["2007-12-20","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",419,54,0,null,473,null,{"$f":"SUM(J40:J79)","v":95191},117178.15296545408,123.09793254136849,1.2309793254136849]
["2008-01-07","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,{"$f":"N18","v":117.73220684232466},1.1773220684232466]
["2008-01-08","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,{"$f":"N80","v":117.73220684232466},1.1773220684232466]
["2008-01-09","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,{"$f":"N81","v":117.73220684232466},1.1773220684232466]
["2008-01-10","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",419,54,0,null,473,null,null,0,117.73220684232466,1.1773220684232466]
["2008-01-14","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,117.73220684232466,1.1773220684232466]
["2008-01-15","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,117.73220684232466,1.1773220684232466]
["2008-01-16","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,117.73220684232466,1.1773220684232466]
["2008-01-17","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",419,54,0,null,473,null,null,0,117.73220684232466,1.1773220684232466]
["2008-01-22","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,117.73220684232466,1.1773220684232466]
["2008-01-23","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,null,0,117.73220684232466,1.1773220684232466]
["2008-01-24","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",559,54,0,null,613,null,{"$f":"SUM(J80:J90)","v":6463},7609.0325282194426,117.73220684232466,1.1773220684232466]
["2011-09-06","58622","BRIDGE MAINTENANCE","0605","SNOW RIVER CNTR CHANNEL BR0605",792,186,0,null,978,null,{"$f":"J91","v":978},1066.02,109,1.0900000000000001]
["2015-05-15","58622","BRIDGE MAINTENANCE","0605","SNOW RIVER CNTR CHANNEL BR0605",0,0,0,null,0,null,null,0,{"$f":"N23","v":102.85373128823608},1.0285373128823607]
["2015-05-01","58622","BRIDGE MAINTENANCE","0605","SNOW RIVER CNTR CHANNEL BR0605",1433,24,0,null,1457,null,null,0,{"$f":"N92","v":102.85373128823608},1.0285373128823607]
["2015-05-02","58622","BRIDGE MAINTENANCE","0605","SNOW RIVER CNTR CHANNEL BR0605",782,24,0,null,806,null,{"$f":"SUM(J92:J94)","v":2263},2327.5799390527823,{"$f":"N93","v":102.85373128823608},1.0285373128823607]
["2018-07-02","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",4385,1645,0,null,6030,null,null,0,100,1]
["2018-07-30","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",4946,941,0,null,5887,null,null,0,100,1]
["2018-07-31","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",4440,1190,0,null,5630,null,null,0,100,1]
["2018-08-01","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",4131,953,0,null,5084,null,null,0,100,1]
["2018-08-02","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",597,346,0,null,943,null,null,0,100,1,null,"Victor Creek"]
["2018-08-09","57457","FED BRIDGE REPAIRS","0605","SNOW RIVER CNTR CHANNEL BR0605",4587,113,0,null,4700,null,{"$f":"SUM(J95:J100)","v":28274},28274,100,1,null,"Year","2018$"]
["2005-06-15","58632","CHIP SEAL","0607","VICTOR CREEK BR0607",463,0,0,null,463,null,{"$f":"J101","v":463},{"$f":"L101*O101","v":601.2505064027938},{"$f":"N2","v":129.85972060535505},1.2985972060535504,null,2005,{"$f":"M101","v":601.2505064027938}]
["2012-03-11","58622","BRIDGE MAINTENANCE","0607","VICTOR CREEK BR0607",615,157,0,null,772,null,{"$f":"J102","v":772},{"$f":"L102*O102","v":818.32},106,1.06,null,{"$f":"Q101+1","v":2006},0]
["2018-10-10","57457","FED BRIDGE REPAIRS","0607","VICTOR CREEK BR0607",3538,201,0,null,3739,null,{"$f":"J103","v":3739},{"$f":"L103*O103","v":3739},100,1,null,{"$f":"Q102+1","v":2007},0]
["2018-10-15","58636","POTHOLE PATCHING","0607","VICTOR CREEK BR0607",62,9,0,null,71,null,{"$f":"J104","v":71},{"$f":"L104*O104","v":71},100,1,null,2008,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,{"$f":"M102","v":818.32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,{"$f":"M103+M104","v":3810}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGE(R101:R114)","v":373.54075045734237}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per sq. ft.",{"$f":"R116/4791.6","v":7.7957415155134477E-2}]

{"sheet":"M&O","index":12,"n_rows":38,"n_cols":35,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Existing ","New/Rehab"]
["Number","Name","Length (ft)","Lane miles","Width","Square Feet"]
[603,"Snow River West",188,{"$f":"C5*2/5280","v":7.4999999999999997E-2},30.1,{"$f":"E3*C3","v":5658.8},{"$f":"'List of Bridges'!N15","v":5658.8}]
[605,"Snow River Center",649,{"$f":"C4*2/5280","v":0.24583333333333332},30.1,{"$f":"E4*C4","v":19534.900000000001},{"$f":"'List of Bridges'!N16","v":19534.900000000001}]
[607,"Victor Creek",198,{"$f":"'List of Bridges'!$I$17*2/5280","v":8.3333333333333329E-2},24.2,4791.5999999999995,{"$f":"'List of Bridges'!N17","v":8140}]
[]
["Baseline M&O Costs"]
[null,null,"Year","2018 NPV",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[null,null,"Index Year",null,{"$f":"F9-1","v":14},15,16,17,18,{"$f":"K9-1","v":19},20,{"$f":"1","v":1},{"$f":"L9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,{"$f":"1","v":1},2,3,4]
[603,"Snow River West","Pavement",{"$f":"NPV('603 Snow River West'!$C$4,E10:H10)","v":68.128220805310505},0,{"$f":"1040*D3","v":78},0,0]
[null,null,"Bridge",{"$f":"NPV('603 Snow River West'!$C$4,E11:H11)","v":11806.368034166122},0,{"$f":"'Hist Maintenance'!$R$19","v":4813.7547394247094},{"$f":"'Hist Maintenance'!$R$19","v":4813.7547394247094},{"$f":"'Hist Maintenance'!$R$19","v":4813.7547394247094}]
[null,null,"Total",{"$f":"D11+D10","v":11874.496254971433},0,{"$f":"F11+F10","v":4891.7547394247094},{"$f":"G11+G10","v":4813.7547394247094},4813.7547394247094]
[]
[605,"Snow River Center","Pavement",{"$f":"NPV('605 Snow River Center'!$C$4,E14:H14)","v":223.30916819518441},0,{"$f":"1040*D4","v":255.66666666666666},0,0]
[null,null,"Bridge",{"$f":"NPV('605 Snow River Center'!$C$4,E15:H15)","v":30661.768741857599},0,{"$f":"'Hist Maintenance'!$R$41","v":12501.578315459163},{"$f":"'Hist Maintenance'!$R$41","v":12501.578315459163},{"$f":"'Hist Maintenance'!$R$41","v":12501.578315459163}]
[null,null,"Total",{"$f":"D15+D14","v":30885.077910052783},0,{"$f":"F15+F14","v":12757.244982125829},12501.578315459163,12501.578315459163]
[]
[null,null,"Index Year",null,null,{"$f":"G18-1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"Y18-1","v":19},20,{"$f":"1","v":1},{"$f":"Z18+1","v":2},{"$f":"AA18+1","v":3},4,5,6,7,8,9,10]
[607,"Victor Creek","Pavement",{"$f":"NPV('607 Victor Creek'!$C$4,E19:M19)","v":425.83981495201891},0,0,0,{"$f":"3380*$D$5","v":281.66666666666663},0,{"$f":"1040*$D$5","v":86.666666666666657},0,0,{"$f":"3380*$D$5","v":281.66666666666663}]
[null,null,"Bridge",{"$f":"NPV('607 Victor Creek'!$C$4,E20:M20)","v":2084.6012385195195},0,{"$f":"'Hist Maintenance'!$R$116","v":373.54075045734237},{"$f":"'Hist Maintenance'!$R$116","v":373.54075045734237},{"$f":"'Hist Maintenance'!$R$116","v":373.54075045734237},{"$f":"'Hist Maintenance'!$R$116","v":373.54075045734237},{"$f":"'Hist Maintenance'!$R$116","v":373.54075045734237},{"$f":"'Hist Maintenance'!$R$116","v":373.54075045734237},{"$f":"'Hist Maintenance'!$R$116","v":373.54075045734237},{"$f":"'Hist Maintenance'!$R$116","v":373.54075045734237}]
[null,null,"Total",{"$f":"D20+D19","v":2510.4410534715385},null,{"$f":"F20+F19","v":373.54075045734237},373.54075045734237,655.207417124009,373.54075045734237,460.207417124009,373.54075045734237,373.54075045734237,655.207417124009]
[]
[null,null,null,"2018 NPV",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
["With Grant M&O Costs",null,null,null,"Construction",1,{"$f":"F24+1","v":2},{"$f":"G24+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[603,"Snow River West","Pavement",{"$f":"NPV('603 Snow River West'!$C$4,E25:AM25)","v":85503.050592715037},0,{"$f":"IF(F24='603 Snow River West'!$E$10,'Construction Cost Estimate'!$G$37+40*$G$3,0)","v":0},{"$f":"IF(G24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(H24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(I24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(J24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(K24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(L24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(M24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(N24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(O24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(P24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(Q24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(R24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(S24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(T24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(U24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(V24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(W24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(X24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(Y24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(Z24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(AA24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(AB24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(AC24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(AD24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(AE24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(AF24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(AG24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(AH24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":0},{"$f":"IF(AI24='603 Snow River West'!$E$10,470080+40*$G$3,0)","v":696432}]
[null,null,"Bridge",{"$f":"NPV('603 Snow River West'!$C$4,E26:AM26)","v":6562.6432008619531},0,{"$f":"$G$3*0.1","v":565.88},{"$f":"$G$3*0.1","v":565.88},{"$f":"$G$3*0.1","v":565.88},565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88]
[null,null,"Total",{"$f":"D26+D25","v":92065.693793576997},0,{"$f":"F26+F25","v":565.88},565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,565.88,696997.88]
[]
[605,"Snow River Center","Pavement",{"$f":"NPV('605 Snow River Center'!$C$4,E29:AI29)","v":294045.77084248548},0,{"$f":"IF(F24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(G24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(H24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(I24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(J24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(K24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(L24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(M24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(N24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(O24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(P24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(Q24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(R24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(S24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(T24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(U24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(V24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(W24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(X24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(Y24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(Z24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(AA24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(AB24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(AC24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(AD24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(AE24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(AF24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(AG24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(AH24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":0},{"$f":"IF(AI24='605 Snow River Center'!$E$10,'Construction Cost Estimate'!$I$37+40*$G$4,0)","v":2395036}]
[null,null,"Bridge",{"$f":"NPV('605 Snow River Center'!$C$4,E30:AI30)","v":22655.082113613869},0,{"$f":"$G$4*0.1","v":1953.4900000000002},{"$f":"$G$4*0.1","v":1953.4900000000002},1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002]
[null,null,"Total",{"$f":"D30+D29","v":316700.85295609932},0,{"$f":"F30+F29","v":1953.4900000000002},{"$f":"G30+G29","v":1953.4900000000002},1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,1953.4900000000002,2396989.4900000002]
[null,null,"Index Year"]
[]
[607,"Victor Creek","Pavement",{"$f":"NPV('607 Victor Creek'!$C$4,E34:AI34)","v":30026.517982229419},0,0,0,{"$f":"$B$37*3380","v":281.66666666666663},0,{"$f":"$B$37*1040","v":86.666666666666657},0,0,{"$f":"$B$37*3380","v":281.66666666666663},0,{"$f":"$B$37*325000","v":27083.333333333332},0,0,{"$f":"$B$37*3380","v":281.66666666666663},0,{"$f":"B37*1040","v":86.666666666666657},0,0,{"$f":"B37*3380","v":281.66666666666663},0,{"$f":"B37*650000","v":54166.666666666664},0,0,{"$f":"$B$37*3380","v":281.66666666666663},0,{"$f":"$B$37*1040","v":86.666666666666657},0,0,{"$f":"$B$37*3380","v":281.66666666666663},0,{"$f":"$B$37*325000","v":27083.333333333332}]
[null,null,"Bridge",{"$f":"NPV('607 Victor Creek'!$C$4,E35:AI35)","v":9440.1490872651975},0,{"$f":"$G$5*0.1","v":814},{"$f":"$G$5*0.1","v":814},814,814,814,814,814,814,814,814,814,814,814,814,814,814,814,814,814,814,814,814,814,814,814,814,814,814,814,814]
[null,null,"Total",{"$f":"D35+D34","v":39466.667069494615},null,{"$f":"F35+F34","v":814},{"$f":"G35+G34","v":814},1095.6666666666665,814,900.66666666666663,814,814,1095.6666666666665,814,27897.333333333332,814,814,1095.6666666666665,814,900.66666666666663,814,814,1095.6666666666665,814,54980.666666666664,814,814,1095.6666666666665,814,900.66666666666663,814,814,1095.6666666666665,814,27897.333333333332]
[null,{"$f":"220*2/5280","v":8.3333333333333329E-2},"Percent of a lane mile represented by the two lanes on Victor Creek"]
["Source: ","Transportation Asset Management Plan. Alaska Department of Transportation & Public Facilities,  April 2018. Page c-19. Available at: http://dot.alaska.gov/stwddes/asset_mgmt/assets/tamp_april_2018.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accessed on October 22, 2018."]

{"sheet":"Vehicle Opg Cost","index":13,"n_rows":23,"n_cols":21,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,2017,2018,"Source: ",null,null,null,null,null,null,null,null,null,null,null,null,"Truck Marginal",null,null,null,"Truck Marginal "]
["Light duty vehicle per mile",{"$f":"Q23","v":0.41186666666666666},{"$f":"B5*'Alaska CPI'!$P$11","v":0.41981898848495092},"https://exchange.aaa.com/wp-content/uploads/2018/09/18-0090_2018-Your-Driving-Costs-Brochure_FNL-Lo-5-2.pdf",null,null,null,null,null,null,null,null,null,null,null,null,"Cost per Mile",null,null,null,"Cost per Hour"]
["Trucks per mile",{"$f":"Q14","v":0.93500000000000005},{"$f":"B6*'Alaska CPI'!$P$11","v":0.95305298049553855},"http://atri-online.org/wp-content/uploads/2018/10/ATRI-Operational-Costs-of-Trucking-2018.pdf",null,null,null,null,null,null,null,null,null,null,null,null,"ATRI"]
["Truck per hour",{"$f":"U14","v":36.840000000000003},{"$f":"B7*'Alaska CPI'!$P$11","v":37.551306739524748},"http://atri-online.org/wp-content/uploads/2018/10/ATRI-Operational-Costs-of-Trucking-2018.pdf",null,null,null,null,null,null,null,null,null,"Table 9",null,null,{"$f":"0.368","v":0.36799999999999999},"Fuel",null,null,14.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26400000000000001,"Lease/Purchase",null,null,10.39]
["*Truck costs exclude driver compensation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16700000000000001,"Repair & Maintenance",null,null,6.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999997E-2,"Truck Insurance",null,null,2.95]
["Buses ",2016,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3E-2,"Permits/Licenses",null,null,0.92]
["Operating Cost per Mile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7999999999999999E-2,"Tires",null,null,1.5]
["Operating Cost per Revenue Hour"]
["Note: we are unable to find marginal operating cost per hour for buses so we substituted truck cost per hour.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q7:Q13)","v":0.93500000000000005},"Total",null,null,{"$f":"SUM(U7:U13)","v":36.840000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q14*6","v":5.61},null,null,null,{"$f":"U14*0.1","v":3.6840000000000006}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Duty Vehicle"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1105,"Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2100000000000006E-2,"Maintenance, repairs, tires"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"3289/15000","v":0.21926666666666667},"Depreciation"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q19:Q21)","v":0.41186666666666666},"Total"]

{"sheet":"Construction Cost Estimate","index":14,"n_rows":77,"n_cols":18,"rows_kept":77,"cut":false,"hidden":false,"merged":[[0,5,0,6],[0,7,0,8],[0,9,0,10],[0,11,0,13],[2,0,2,13]]}
[null,null,null,null,null,"Snow River West Channel (No. 0603)",null,"Snow River Center Channel (No. 0605)",null,"Victor Creek (No. 0607)",null,"All Bridges (No.'s 0603, 0605, & 0607)"]
["Category ","Item No.","Pay Item","Pay Unit","Unit Price","Quantity","Amount","Quantity","Amount","Quantity","Amount"," Comb Unit Price","Quantity","Amount"]
["==========   BASIC BID   =========="]
[7,"201.0003.0000","Clearing and Grubbing","ACRE",8200,0.5,{"$f":"IF(F4=\"All Req'd\",E4,F4*E4)","v":4100},0,{"$f":"IF(H4=\"All Req'd\",E4,H4*E4)","v":0},0,{"$f":"IF(J4=\"All Req'd\",E4,J4*E4)","v":0},8200,{"$f":"SUM(F4,H4,J4)","v":0.5},{"$f":"IF(M4=\"All Req'd\",L4,M4*L4)","v":4100}]
[8,"202.0002.0000","Removal of Pavement","SY",3,415,{"$f":"IF(F5=\"All Req'd\",E5,F5*E5)","v":1245},415,{"$f":"IF(H5=\"All Req'd\",E5,H5*E5)","v":1245},5400,{"$f":"IF(J5=\"All Req'd\",E5,J5*E5)","v":16200},2.5,{"$f":"SUM(F5,H5,J5)","v":6230},{"$f":"IF(M5=\"All Req'd\",L5,M5*L5)","v":15575}]
[8,"202.0023.0000","Removal of Exisiting Bridge No. 607","LS",182980,0,{"$f":"IF(F6=\"All Req'd\",E6,F6*E6)","v":0},0,0,"All Req'd",182980,182980,"All Req'd",{"$f":"IF(M6=\"All Req'd\",L6,M6*L6)","v":182980}]
[7,"203.0003.0000","Unclassifed Excavation","CY",16,195,3120,195,3120,1950,31200,14,{"$f":"SUM(F7,H7,J7)","v":2340},32760]
[9,"203.0006.0000","Borrow","TON",9.25,270,2497.5,270,2497.5,22000,203500,8,22540,180320]
[7,"203.2020.0000","Debris Removal/Excavation","LS",120000,"All Req'd",{"$f":"IF(F9=\"All Req'd\",E9,F9*E9)","v":120000},0,{"$f":"IF(H9=\"All Req'd\",E9,H9*E9)","v":0},0,0,120000,"All Req'd",120000]
[9,"205.0006.0000","Structural Fill","CY",35,0,{"$f":"IF(F10=\"All Req'd\",E10,F10*E10)","v":0},0,0,1112,38920,35,1112,38920]
[9,"301.0001.00D1","Aggregate Base Course, Grading D-1","TON",22,46,1012,46,1012,840,18480,22,932,20504]
[9,"306.0001.0000","ATB","TON",75,70,5250,70,5250,910,68250,75,1050,78750]
[9,"306.0002.5228","Asphalt Binder, Grade 52-28 ","TON",400,4,1600,4,1600,50,20000,400,58,23200]
[9,"401.0001.002A","HMA, Type II; Class A","TON",80,48,3840,48,3840,620,49600,80,716,57280]
[9,"401.0004.5228","Asphalt Binder, Grade 52-28 ","TON",400,3,1200,3,1200,34,13600,400,40,16000]
[9,"401.0008.002A","HMA Price Adjustment, Type II, Class A","CS",86680,"All Req'd",{"$f":"0.055*(G14+G15)","v":277.2},"All Req'd",{"$f":"0.055*(I14+I15)","v":277.2},"All Req'd",{"$f":"0.055*(K14+K15)","v":3476},86680,"All Req'd",86680]
[9,"401.0014.0000","Joint Adhesive","LF",0.5,250,125,250,125,1650,825,0.5,2150,1075]
[9,"402.0001.STE1","STE-1 Asphalt for Tack Coat","TON",1000,0.2,200,0.2,200,2,2000,1000,2.4,2400]
[9,"501.0001.0000","Class A Concrete","CY",1750,71.099999999999994,124424.99999999999,117.6,205800,470.4,823200,1750,659.09999999999991,1153424.9999999998]
[9,"501.0007.0000","Precast Concrete Member (110'-0\" Bulb-Tee Girder)","EA",80000,0,0,0,0,12,960000,80000,12,960000]
[9,"503.0001.0000","Reinforcing Steel","LB",2.2999999999999998,12100,27829.999999999996,37000,85100,62310,143313,2.2999999999999998,111410,256242.99999999997]
[9,"503.0002.0000","Epoxy-Coated Reinforcing Steel","LB",2.75,25000,68750,25280,69520,22885,62933.75,2.75,73165,201203.75]
[9,"503.0003.0000","Drill and Bond Dowls","EA",150,256,38400,774,116100,0,0,150,1030,154500]
[9,"505.0005.0000","Furnish Structural Steel Piles (2'-0\" Pipe)","LF",150,0,0,0,0,1121,168150,150,1121,168150]
[9,"505.0005.0000","Furnish Structural Steel Piles (4'-0\" Pipe)","LF",500,0,0,0,0,645.4,322700,500,645.4,322700]
[9,"505.0006.0000","Drive Structual Steel Piles (2'-0\" Pipe)","EA",20000,0,0,0,0,12,240000,20000,12,240000]
[9,"505.0006.0000","Drive Structual Steel Piles (4'-0\" Pipe)","EA",35000,0,0,0,0,4,140000,35000,4,140000]
[7,"505.0014.0000","Special Pile Excavation ","CS",20000,0,0,0,0,"All Req'd",20000,20000,"All Req'd",20000]
[9,"507.0001.0000","Steel Bridge Railing","LF",250,0,0,0,0,528,132000,250,528,132000]
[9,"507.2000.0000","Steel Bridge Railing Replacement","LF",300,417,125100,1333,399900,0,0,300,1750,525000]
[9,"508.2000.0000","Waterproofing Membrane, Spray-On","LS",147000,0,0,0,0,"All Req'd",147000,147000,"All Req'd",147000]
[9,"510.2000.0000","Bridge Deck Repair","SF",150,1625,243750,3500,525000,0,0,150,5125,768750]
[9,"510.2001.0000","Bridge Deck Repair, Reinforcing Steel","CS",2.2999999999999998,3000,6899.9999999999991,16000,36800,0,0,2.2999999999999998,19000,43700]
[9,"513.0001.0000","Field Painting of Steel Structures","LS",10000,"All Req'd",10000,0,0,0,0,10000,"All Req'd",10000]
[9,"516.0001.0000","Expansion Joint (Compression Seal)","LF",250,103,25750,273,68250,0,0,250,376,94000]
[9,"520.0001.0000","Temporary Crossings","LS",680000,0,0,0,0,"All Req'd",680000,680000,"All Req'd",680000]
[9,"525.2001.0000","Polyester Concrete Overlay","CF",904,520,470080,1785,1613640,0,0,904,2305,2083720]
[9,"606.0001.0000","W-Beam Guardrail","LF",24,350,8400,300,7200,525,12600,22,1175,25850]
[8,"606.0006.0000","Removing and Disposing of Guardrail","LF",3.25,540,1755,560,1820,200,650,3.25,1300,4225]
[9,"606.0009.0000","Short Radius Guardrail","EA",3750,1,3750,0,0,1,3750,3750,2,7500]
[9,"606.0013.0000","Parallel Guardrail Terminal","EA",3300,2,6600,2,6600,3,9900,3300,7,23100]
[9,"606.0016.0000","Transition Rail","EA",2750,4,11000,4,11000,4,11000,2750,12,33000]
[9,"610.0002.0000","Ditch Lining","CY",110,0,0,1600,176000,0,0,110,1600,176000]
[9,"611.0002.0001","RipRap, Class I","CY",117,0,0,0,0,470,54990,117,470,54990]
[9,"611.0002.0003","RipRap, Class III","CY",132,0,0,6600,871200,2140,282480,132,8740,1153680]
[9,"615.0001.0000","Standard Sign","SF",95,12,1140,18,1710,6,570,95,36,3420]
[8,"615.0006.0000","Salvage Sign","EA",110,4,440,4,440,4,440,110,12,1320]
[7,"618.0002.0000","Seeding","LB",55,11,605,12,660,130,7150,55,153,8415]
[7,"618.0003.0000","Water for Seeding","M-GAL",40,6,240,6,240,65,2600,40,77,3080]
[7,"620.0001.0000","Topsoil","SY",1,590,590,620,620,7200,7200,1,8410,8410,"Cost By %","Cost By %","Cost By %","Target Cost By %"]
[10,"640.0001.0000","Mobilization and Demobilization","LS",1100000,"All Req'd",75000,"All Req'd",225000,"All Req'd",275000,300000,"All Req'd",300000,{"$f":"G51/SUM($G$4:$G$72)","v":4.1088521494199969E-2},{"$f":"I51/SUM($I$4:$I$72)","v":4.2809826990077592E-2},{"$f":"K51/SUM($K$7:$K$75)","v":2.0299354057576248E-2},0.04]
[11,"640.0004.0000","Worker Meals and Lodging, or Per Diem","LS",400000,"All Req'd",15000,"All Req'd",45000,"All Req'd",55000,60000,"All Req'd",60000,{"$f":"G52/SUM($G$4:$G$72)","v":8.2177042988399937E-3},{"$f":"I52/SUM($I$4:$I$72)","v":8.5619653980155176E-3},{"$f":"K52/SUM($K$7:$K$75)","v":4.0598708115152492E-3},8.0000000000000002E-3]
[11,"641.0001.0000","Erosion, Sediment, and Pollution Control Administration","LS",25000,"All Req'd",10000,"All Req'd",10000,"All Req'd",10000,10000,"All Req'd",10000,5.4784695325599958E-3,1.9026589773367818E-3,7.3815832936640897E-4,4.0000000000000002E-4]
[7,"641.0002.0000","Temporary Erosion, Sediment, and Pollution Control","CS",800000,"All Req'd",30000,"All Req'd",85000,"All Req'd",110000,200000,"All Req'd",200000,1.6435408597679987E-2,1.6172601307362644E-2,8.1197416230304985E-3,1.6E-2]
[11,"641.0007.0000","SWPPP Manager","LS",50000,"All Req'd",10000,"All Req'd",10000,"All Req'd",10000,10000,"All Req'd",10000,5.4784695325599958E-3,1.9026589773367818E-3,7.3815832936640897E-4,1E-3]
[11,"642.0001.0000","Construction Surveying","LS",275000,"All Req'd",10000,"All Req'd",30000,"All Req'd",40000,60000,"All Req'd",60000,5.4784695325599958E-3,5.7079769320103457E-3,2.9526333174656359E-3,5.4999999999999997E-3]
[11,"642.0003.0000","Three Person Survey Party","HR",325,10,3250,32.5,10562.5,40,13000,325,82.5,26812.5]
[9,"643.0002.0000","Traffic Maintenance","LS",625000,"All Req'd",25000,"All Req'd",70000,"All Req'd",90000,100000,"All Req'd",100000,1.369617383139999E-2,1.3318612841357472E-2,6.643424964297681E-3,1.2500000000000001E-2]
[9,"643.0003.0000","Permanent Construction Signs","LS",100000,"All Req'd",5000,"All Req'd",12000,"All Req'd",15000,15000,"All Req'd",15000,2.7392347662799979E-3,2.283190772804138E-3,1.1072374940496136E-3,2E-3]
[9,"643.0025.0000","Traffic Control","CS",1500000,"All Req'd",55000,"All Req'd",160000,"All Req'd",200000,250000,"All Req'd",250000,3.0131582429079977E-2,3.0442543637388509E-2,1.476316658732818E-2,0.03]
[9,"643.0032.0000","Flagging","CS",1600000,"All Req'd",60000,"All Req'd",170000,"All Req'd",215000,250000,"All Req'd",250000,3.2870817195359975E-2,3.2345202614725288E-2,1.5870404081377795E-2,3.2000000000000001E-2]
[11,"644.0001.0000","Field Office","LS",100000,"All Req'd",100000,"All Req'd",100000,"All Req'd",100000,100000,"All Req'd",100000]
[10,"644.0002.0000","Field Laboratory","LS",40000,"All Req'd",40000,"All Req'd",40000,"All Req'd",40000,40000,"All Req'd",40000]
[10,"644.0015.0000","Nuclear Testing Equipment Storage Shed","LS",7000,"All Req'd",7000,"All Req'd",7000,"All Req'd",7000,7000,"All Req'd",7000]
[10,"644.0016.0000","Storage Container","LS",6000,"All Req'd",6000,"All Req'd",6000,"All Req'd",6000,6000,"All Req'd",6000]
[11,"644.2004.0000","Engineering Communications","CS",25000,"All Req'd",5000,"All Req'd",5000,"All Req'd",5000,5000,"All Req'd",5000,{"$f":"G66/SUM($G$4:$G$72)","v":2.7392347662799979E-3},{"$f":"I66/SUM($I$4:$I$72)","v":9.5132948866839091E-4},{"$f":"K66/SUM($K$7:$K$75)","v":3.6907916468320449E-4},4.0000000000000002E-4]
[11,"645.0001.0000","Training Program, 1 Trainee/Apprentice","HR",10,200,2000,200,2000,500,5000,10,900,9000]
[11,"646.0001.0000","CPM Scheduling","LS",6500,"All Req'd",6500,"All Req'd",6500,"All Req'd",6500,6500,"All Req'd",6500]
[10,"647.2002.0000","Backhoe, 4WD, 1CY Bucket, 75 HP Min., 15 Ft Depth","CS",150000,"All Req'd",10000,"All Req'd",10000,"All Req'd",30000,40000,"All Req'd",40000]
[11,"648.2002.0000","Eagle Monitoring","CS",8500,"All Req'd",{"$f":"IF(F70=\"All Req'd\",E70,F70*E70)","v":8500},"All Req'd",{"$f":"IF(H70=\"All Req'd\",E70,H70*E70)","v":8500},"All Req'd",{"$f":"IF(J70=\"All Req'd\",E70,J70*E70)","v":8500},8500,"All Req'd",{"$f":"IF(M70=\"All Req'd\",L70,M70*L70)","v":8500}]
[9,"670.2000.0000","MMA Pavement Markings","GAL",94,22.4,2105.6,56.1,5273.4000000000005,112.2,10546.800000000001,94,{"$f":"SUM(F71,H71,J71)","v":190.7},17925.8]
[10,"682.2000.0000","Vac-Truck Pothole","CS",20000,"All Req'd",20000,"All Req'd",20000,"All Req'd",20000,20000,"All Req'd",20000]
[13,"N/A","Contingencies","LS",1200000,"All Req'd",{"$f":"IF(F73=\"All Req'd\",E73,F73*E73)*0.2","v":240000},"All Req'd",{"$f":"IF(H73=\"All Req'd\",E73,H73*E73)*0.2","v":240000},"All Req'd",{"$f":"IF(J73=\"All Req'd\",E73,J73*E73)*0.6","v":720000},1200000,"All Req'd",1200000]
[]
[null,null,null,null,null,null,{"$f":"SUM(G4:G73)","v":2065327.3},null,{"$f":"SUM(I4:I73)","v":5495802.6000000006},null,{"$f":"SUM(K4:K73)","v":6873204.5499999998},null,null,{"$f":"SUM(N4:N73)","v":13205664.050000001}]
[]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(G75:K75)","v":14434334.449999999}]

{"sheet":"Budget 603","index":15,"n_rows":20,"n_cols":3,"rows_kept":20,"cut":false,"hidden":false,"merged":[[2,1,2,2]]}
[]
[]
[null,"Snow River West Channel Bridge (No. 0603) Rehabilitation"]
[null,"Cost Classification","Total Cost ($)"]
[null,"1. Administrative and legal expenses",50000]
[null,"2. land, structures, rights-of-way, appraisals, ect.",25000]
[null,"3. Relocation expenses and payments",0]
[null,"4. Architectural and engineering fees",400000]
[null,"5. Other architectural and engineering fees",150000]
[null,"6. Project inspection fees",365065.46]
[null,"7. Site work",158655]
[null,"8. Demolition and removal",3440]
[null,"9. Construction",1334982.3]
[null,"10. Equipment",158000]
[null,"11. Miscellaneous",170250]
[null,"12. SUBTOTAL (sum of lines 1-11)",2815392.76]
[null,"13. Contingencies",240000]
[null,"14. SUBTOTAL",3055392.76]
[null,"15. Project (program) income",0]
[null,"16. TOTAL PROJECT COSTS (subtract #15 from #14)",3055392.76]

{"sheet":"Budget 605","index":16,"n_rows":20,"n_cols":3,"rows_kept":20,"cut":false,"hidden":false,"merged":[[2,1,2,2]]}
[]
[]
[null,"Snow River Center Channel Bridge (No. 0605) Rehabilitation"]
[null,"Cost Classification","Total Cost ($)"]
[null,"1. Administrative and legal expenses",100000]
[null,"2. land, structures, rights-of-way, appraisals, ect.",25000]
[null,"3. Relocation expenses and payments",0]
[null,"4. Architectural and engineering fees",600000]
[null,"5. Other architectural and engineering fees",350000]
[null,"6. Project inspection fees",1051160.5200000003]
[null,"7. Site work",89640]
[null,"8. Demolition and removal",3505]
[null,"9. Construction",4627095.1000000006]
[null,"10. Equipment",308000]
[null,"11. Miscellaneous",227562.5]
[null,"12. SUBTOTAL (sum of lines 1-11)",7381963.120000001]
[null,"13. Contingencies",240000]
[null,"14. SUBTOTAL",7621963.120000001]
[null,"15. Project (program) income",0]
[null,"16. TOTAL PROJECT COSTS (subtract #15 from #14)",7621963.120000001]

{"sheet":"Budget 607","index":17,"n_rows":20,"n_cols":3,"rows_kept":20,"cut":false,"hidden":false,"merged":[[2,1,2,2]]}
[]
[]
[null,"Victor Creek Bridge (No. 0607) Replacement"]
[null,"Cost Classification","Total Cost ($)"]
[null,"1. Administrative and legal expenses",200000]
[null,"2. land, structures, rights-of-way, appraisals, ect.",500000]
[null,"3. Relocation expenses and payments",100000]
[null,"4. Architectural and engineering fees",900000]
[null,"5. Other architectural and engineering fees",600000]
[null,"6. Project inspection fees",1230640.9099999999]
[null,"7. Site work",178150]
[null,"8. Demolition and removal",200270]
[null,"9. Construction",5143784.55]
[null,"10. Equipment",378000]
[null,"11. Miscellaneous",253000]
[null,"12. SUBTOTAL (sum of lines 1-11)",9683845.4600000009]
[null,"13. Contingencies",720000]
[null,"14. SUBTOTAL",10403845.460000001]
[null,"15. Project (program) income",0]
[null,"16. TOTAL PROJECT COSTS (subtract #15 from #14)",10403845.460000001]

{"sheet":"Budget Combined","index":18,"n_rows":30,"n_cols":3,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,1,1,2]]}
["Budget"]
[null,"All Bridges (No.'s 0603, 0605, & 0607)"]
[null,"Cost Classification","Total Cost ($)"]
[null,"1. Administrative and legal expenses",100000]
[null,"2. land, structures, rights-of-way, appraisals, ect.",500000]
[null,"3. Relocation expenses and payments",100000]
[null,"4. Architectural and engineering fees",1150000]
[null,"5. Other architectural and engineering fees",600000]
[null,"6. Project inspection fees",1800849.6075000002]
[null,"7. Site work",396765]
[null,"8. Demolition and removal",204100]
[null,"9. Construction",10695986.550000001]
[null,"10. Equipment",413000]
[null,"11. Miscellaneous",295812.5]
[null,"12. SUBTOTAL (sum of lines 1-11)",16256513.657500001]
[null,"13. Contingencies",1200000]
[null,"14. SUBTOTAL",17456513.657499999]
[null,"15. Project (program) income",0]
[null,"16. TOTAL PROJECT COSTS (subtract #15 from #14)",17456513.657499999]
[]
[null,"Project","Total Cost ($)"]
[null,"Snow River West Bridge",3055392.76]
[null,"Snow River Main Bridge",7621963.120000001]
[null,"Victor Creek Bridge",10403845.460000001]
[null,"All Bridges (Snow West, Snow Main, Victor Creek)",17456513.657499999]
[]
[null,"Project","Total Cost ($)"]
[null,"All Bridges As Separate Projects",21081201.340000004]
[null,"All Bridges As Combined Project",17456513.657499999]
[null,"Total Savings",3624687.6825000048]

{"sheet":"AMHS Cost","index":19,"n_rows":42,"n_cols":41,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
["Note: The Alaska Railroad does not provide passenger service to/from Seward from mid-September to mid-May due to avalanche threats"]
["Assume ARRC service is 150 days; AMHS passenger service would be :",null,null,null,null,null,null,215,"days"]
["Bus Service would be required for travel between Homer and Anchorage"]
[]
["AMHS Fares (one-way)",null,null,null,"https://www.dot.state.ak.us/amhs/",null,null,null,"Accessed on October 24, 2018."]
["Homer to Kodiak",null,126,"nautical miles"]
["Driver w/ standard vehicle",null,null,289]
["Passenger",null,null,89]
[]
["Homer to Seward",null,158,"nautical miles"]
["Driver w/ standard vehicle",null,null,{"$f":"(1+($C$11-$C$7)/$C$7)*D8","v":362.39682539682542}]
["Passenger",null,null,{"$f":"(1+($C$11-$C$7)/$C$7)*D9","v":111.60317460317461}]
[]
["Homer to Anchorage  by bus ",null,null,"Cost per Trip"]
[" Bus Operating Cost",null,null,{"$f":"D42*'Vehicle Opg Cost'!C6","v":210.62470868951402}]
["Driver Compensation",null,null,{"$f":"D41*'Wage & Income'!D25","v":170.35581602218616}]
["Cost per Bus Passenger",null,null,{"$f":"SUM(D16:D17)/'603 Snow River West'!$E$8","v":35.605656515112166}]
[]
["Passenger Cost",null,null,null,"Year",2018,{"$f":"F20+1","v":2019},{"$f":"G20+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
["Total Number of Passenger Trips",null,null,null,null,null,null,null,null,null,{"$f":"'ARRC cost'!G49","v":3285},{"$f":"'ARRC cost'!H49","v":3322},{"$f":"'ARRC cost'!I49","v":3358},{"$f":"'ARRC cost'!J49","v":3395},{"$f":"'ARRC cost'!K49","v":3432},{"$f":"'ARRC cost'!L49","v":3469},{"$f":"'ARRC cost'!M49","v":3506},{"$f":"'ARRC cost'!N49","v":3543},{"$f":"'ARRC cost'!O49","v":3580},{"$f":"'ARRC cost'!P49","v":3616},{"$f":"'ARRC cost'!Q49","v":3653},{"$f":"'ARRC cost'!R49","v":3690},{"$f":"'ARRC cost'!S49","v":3727},{"$f":"'ARRC cost'!T49","v":3764},{"$f":"'ARRC cost'!U49","v":3801},{"$f":"'ARRC cost'!V49","v":3838},{"$f":"'ARRC cost'!W49","v":3875},{"$f":"'ARRC cost'!X49","v":3911},{"$f":"'ARRC cost'!Y49","v":3948},{"$f":"'ARRC cost'!Z49","v":3985},{"$f":"'ARRC cost'!AA49","v":4022},{"$f":"'ARRC cost'!AB49","v":4059},{"$f":"'ARRC cost'!AC49","v":4096},{"$f":"'ARRC cost'!AD49","v":4133},{"$f":"'ARRC cost'!AE49","v":4170},{"$f":"'ARRC cost'!AF49","v":4206},{"$f":"'ARRC cost'!AG49","v":4243},{"$f":"'ARRC cost'!AH49","v":4280},{"$f":"'ARRC cost'!AI49","v":4317},{"$f":"'ARRC cost'!AJ49","v":4354},{"$f":"'ARRC cost'!AK49","v":4391}]
["AMHS Cost per Passenger Trip",null,null,{"$f":"D9","v":89}]
["Total Daily Cost for Passengers",null,null,null,null,null,null,null,null,null,{"$f":"K21*$D$22","v":292365},295658,{"$f":"M21*$D$22","v":298862},{"$f":"N21*$D$22","v":302155},305448,308741,312034,315327,318620,321824,325117,328410,331703,334996,338289,341582,344875,348079,351372,354665,357958,361251,364544,367837,371130,374334,377627,380920,384213,387506,390799]
["Annual Cost for Passengers for mid-May to mid-September",null,null,null,null,null,null,null,null,null,{"$f":"K23*$H$3","v":62858475},63566470,{"$f":"M23*$H$3","v":64255330},{"$f":"N23*$H$3","v":64963325},65671320,66379315,67087310,67795305,68503300,69192160,69900155,70608150,71316145,72024140,72732135,73440130,74148125,74836985,75544980,76252975,76960970,77668965,78376960,79084955,79792950,80481810,81189805,81897800,82605795,83313790,84021785]
[]
["Total Daily Cost for Bus Passengers",null,null,null,null,null,null,null,null,null,{"$f":"$D$18*K21","v":116964.58165214346},118281.99094320262,{"$f":"$D$18*M21","v":119563.79457774665},{"$f":"$D$18*N21","v":120881.20386880581},122198.61315986495,123516.02245092411,124833.43174198325,126150.84103304241,127468.25032410155,128750.05395864559,130067.46324970474,131384.8725407639,132702.28183182306,134019.69112288218,135337.10041394134,136654.5097050005,137971.91899605966,139253.72263060368,140571.13192166283,141888.54121272199,143205.95050378112,144523.35979484027,145840.76908589943,147158.17837695859,148475.58766801775,149757.39130256177,151074.80059362092,152392.20988468008,153709.61917573921,155027.02846679837,156344.43775785752]
["Annual Cost for Passengers for mid-May to mid-September",null,null,null,null,null,null,null,null,null,{"$f":"K26*$H$3","v":25147385.055210844},25430628.052788563,{"$f":"M26*$H$3","v":25706215.834215529},{"$f":"N26*$H$3","v":25989458.831793249},26272701.829370964,26555944.826948684,26839187.824526399,27122430.822104119,27405673.819681834,27681261.601108801,27964504.59868652,28247747.596264239,28530990.593841959,28814233.591419671,29097476.58899739,29380719.586575106,29663962.584152825,29939550.365579791,30222793.363157511,30506036.360735226,30789279.358312942,31072522.355890658,31355765.353468377,31639008.351046097,31922251.348623816,32197839.130050778,32481082.127628498,32764325.125206217,33047568.122783929,33330811.120361648,33614054.117939368]
[]
["Travel Time Delay"]
["AMHS Travel Time Homer/Seward (hours)",null,null,null,null,null,null,{"$f":"C11/D40","v":9.1329479768786115}]
["Bus Travel Time Homer/Anchorage (hours)",null,null,null,null,null,null,5.5]
["Total AMHS/Bus Travel Time Seward/Homer/Anchorage (hours)",null,null,null,null,null,null,{"$f":"H31+H30","v":14.632947976878611}]
["Travel Time via Automobile to/from Anchorage/Seward via Highway (one-way):",null,null,null,null,null,null,{"$f":"'ARRC cost'!E58","v":2.2999999999999998}]
["Increase in Travel Time Seward/Anchorage (hours)",null,null,null,null,null,null,{"$f":"H32-H33","v":12.332947976878611}]
["Total Daily Travel Time Delay (hours)",null,null,null,null,null,null,null,null,null,{"$f":"K21*$H$34","v":40513.734104046234},40970.053179190742,{"$f":"M21*$H$34","v":41414.039306358376},{"$f":"N21*$H$34","v":41870.358381502883},42326.67745664739,42782.996531791898,43239.315606936412,43695.634682080919,44151.953757225427,44595.939884393054,45052.258959537568,45508.578034682076,45964.897109826583,46421.21618497109,46877.535260115597,47333.854335260105,47790.173410404619,48234.159537572246,48690.478612716754,49146.797687861261,49603.116763005775,50059.435838150283,50515.75491329479,50972.073988439297,51428.393063583804,51872.379190751439,52328.698265895946,52785.017341040453,53241.33641618496,53697.655491329475,54153.974566473982]
["Total Daily Travel Time Cost",null,null,null,null,null,null,null,null,null,{"$f":"K35*'Wage & Income'!$F$10","v":901834.56853398425},{"$f":"L35*'Wage & Income'!$F$10","v":911992.21816435177},{"$f":"M35*'Wage & Income'!$F$10","v":921875.33672362845},{"$f":"N35*'Wage & Income'!$F$10","v":932032.98635399598},{"$f":"O35*'Wage & Income'!$F$10","v":942190.6359843635},{"$f":"P35*'Wage & Income'!$F$10","v":952348.28561473102},{"$f":"Q35*'Wage & Income'!$F$10","v":962505.93524509866},{"$f":"R35*'Wage & Income'!$F$10","v":972663.58487546619},{"$f":"S35*'Wage & Income'!$F$10","v":982821.23450583371},{"$f":"T35*'Wage & Income'!$F$10","v":992704.35306511016},{"$f":"U35*'Wage & Income'!$F$10","v":1002862.0026954779},{"$f":"V35*'Wage & Income'!$F$10","v":1013019.6523258454},{"$f":"W35*'Wage & Income'!$F$10","v":1023177.301956213},{"$f":"X35*'Wage & Income'!$F$10","v":1033334.9515865805},{"$f":"Y35*'Wage & Income'!$F$10","v":1043492.601216948},{"$f":"Z35*'Wage & Income'!$F$10","v":1053650.2508473154},{"$f":"AA35*'Wage & Income'!$F$10","v":1063807.9004776832},{"$f":"AB35*'Wage & Income'!$F$10","v":1073691.0190369596},{"$f":"AC35*'Wage & Income'!$F$10","v":1083848.6686673271},{"$f":"AD35*'Wage & Income'!$F$10","v":1094006.3182976947},{"$f":"AE35*'Wage & Income'!$F$10","v":1104163.9679280624},{"$f":"AF35*'Wage & Income'!$F$10","v":1114321.6175584299},{"$f":"AG35*'Wage & Income'!$F$10","v":1124479.2671887975},{"$f":"AH35*'Wage & Income'!$F$10","v":1134636.916819165},{"$f":"AI35*'Wage & Income'!$F$10","v":1144794.5664495325},{"$f":"AJ35*'Wage & Income'!$F$10","v":1154677.6850088092},{"$f":"AK35*'Wage & Income'!$F$10","v":1164835.3346391767},{"$f":"AL35*'Wage & Income'!$F$10","v":1174992.9842695442},{"$f":"AM35*'Wage & Income'!$F$10","v":1185150.6338999118},{"$f":"AN35*'Wage & Income'!$F$10","v":1195308.2835302795},{"$f":"AO35*'Wage & Income'!$F$10","v":1205465.9331606471}]
["Annual Travel Time Cost for mid-May to mid-September",null,null,null,null,null,null,null,null,null,{"$f":"$H$3*K36","v":193894432.23480663},196078326.90533563,{"$f":"$H$3*M36","v":198203197.39558011},{"$f":"$H$3*N36","v":200387092.06610912},202570986.73663816,204754881.40716717,206938776.0776962,209122670.74822524,211306565.41875425,213431435.9089987,215615330.57952777,217799225.25005677,219983119.92058578,222167014.59111482,224350909.26164383,226534803.93217281,228718698.60270187,230843569.09294632,233027463.76347533,235211358.43400437,237395253.10453343,239579147.77506244,241763042.44559145,243946937.11612049,246130831.7866495,248255702.27689397,250439596.94742298,252623491.61795202,254807386.28848103,256991280.95901009,259175175.6295391]
[]
[]
["Columbia service speed: ",null,null,17.3,"knots","http://www.dot.state.ak.us/amhs/fleet/tustumena.shtml"]
["Bus schedule Homer/Anchorage",null,null,5.5,"hours","http://www.stagelineinhomer.com/stage_line_current_schedule"]
["Distance between Homer/Anchorage",null,null,221,"miles","https://www.google.com/maps/dir/Anchorage,+AK/Homer,+AK/@60.4266461,-151.5287869,8z/data=!3m1!4b1!4m14!4m13!1m5!1m1!1s0x56c8917604b33f41:0x257dba5aa78468e3!2m2!1d-149.9002778!2d61.2180556!1m5!1m1!1s0x56c12deea7865acf:0x1f2e94ed71e773bb!2m2!1d-151.5483333!2d59.6425!3e0?hl=en"]

{"sheet":"ARRC cost","index":20,"n_rows":107,"n_cols":37,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
[]
["Year",2018,{"$f":"B2+1","v":2019},{"$f":"C2+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
["Truck AADT",null,{"$f":"Traffic!H27","v":272.3548700000004},{"$f":"Traffic!I27","v":275.54568000000069},{"$f":"Traffic!J27","v":278.73649000000006},{"$f":"Traffic!K27","v":281.92730000000034},{"$f":"Traffic!L27","v":285.11811000000068},{"$f":"Traffic!M27","v":288.30892000000097},{"$f":"Traffic!N27","v":291.49973000000028},{"$f":"Traffic!O27","v":294.69054000000062},{"$f":"Traffic!P27","v":297.88135000000091},{"$f":"Traffic!Q27","v":301.07216000000028},{"$f":"Traffic!R27","v":304.26297000000056},{"$f":"Traffic!S27","v":307.45378000000085},{"$f":"Traffic!T27","v":310.64459000000022},{"$f":"Traffic!U27","v":313.8354000000005},{"$f":"Traffic!V27","v":317.02621000000079},{"$f":"Traffic!W27","v":320.21702000000016},{"$f":"Traffic!X27","v":323.40783000000044},{"$f":"Traffic!Y27","v":326.59864000000073},{"$f":"Traffic!Z27","v":329.7894500000001},{"$f":"Traffic!AA27","v":332.98026000000038},{"$f":"Traffic!AB27","v":336.17107000000067},{"$f":"Traffic!AC27","v":339.36188000000101},{"$f":"Traffic!AD27","v":342.55269000000033},{"$f":"Traffic!AE27","v":345.74350000000067},{"$f":"Traffic!AF27","v":348.93431000000095},{"$f":"Traffic!AG27","v":352.12512000000027},{"$f":"Traffic!AH27","v":355.31593000000061},{"$f":"Traffic!AI27","v":358.50674000000089},{"$f":"Traffic!AJ27","v":361.69755000000026},{"$f":"Traffic!AK27","v":364.88836000000055},{"$f":"Traffic!AL27","v":368.07917000000083},{"$f":"Traffic!AM27","v":371.2699800000002},{"$f":"Traffic!AN27","v":374.46079000000049},{"$f":"Traffic!AO27","v":377.65160000000077},{"$f":"Traffic!AP27","v":380.84241000000014}]
["Average Truck Length",null,{"$f":"A75","v":31.580199539524177}]
["Total ARRC length required:"]
[null,null,{"$f":"$C$4*C3","v":8601.0211401611796},8701.7875566538987,8802.5539731465869,8903.3203896393061,9004.0868061320252,9104.8532226247426,9205.6196391174308,9306.3860556101499,9407.1524721028691,9507.9188885955573,9608.6853050882764,9709.4517215809938,9810.2181380736838,9910.9845545664011,10011.75097105912,10112.517387551808,10213.283804044528,10314.050220537245,10414.816637029935,10515.583053522652,10616.349470015371,10717.115886508091,10817.882303000779,10918.648719493498,11019.415135986217,11120.181552478904,11220.947968971625,11321.714385464342,11422.480801957032,11523.247218449749,11624.013634942467,11724.780051435157,11825.546467927876,11926.312884420593,12027.079300913283]
["Average Flatcar length:",null,85,"feet"]
["Railcars required:",null,{"$f":"C6/$C$7","v":101.18848400189623},{"$f":"C8/2","v":50.594242000948114},"Railcars required in each direction",null,{"$f":"G6/$C$7/2","v":52.965216506658969},{"$f":"H6/$C$7/2","v":53.557960133086723},{"$f":"I6/$C$7/2","v":54.1507037595143},{"$f":"J6/$C$7/2","v":54.743447385942055},55.336191012369817,55.928934638797394,56.521678265225155,57.114421891652903,57.707165518080494,58.299909144508241,58.892652770936003,59.48539639736358,60.078140023791342,60.670883650219089,61.263627276646673,61.856370903074428,62.449114529502182,63.041858155929944,63.634601782357521,64.227345408785283,64.820089035213044,65.412832661640607,66.005576288068383,66.59831991449613,67.191063540923722,67.783807167351469,68.376550793779217,68.969294420206808,69.562038046634569,70.154781673062317,70.747525299489894]
["Maximum railcars per train: ",null,null,35]
["Assume 10% length lost due to different size trucks"]
["Railcars required: ",null,{"$f":"D8*1.1","v":55.653666201042931},null,null,null,{"$f":"G8*1.1","v":58.261738157324871},{"$f":"H8*1.1","v":58.9137561463954},{"$f":"I8*1.1","v":59.565774135465738},{"$f":"J8*1.1","v":60.217792124536267},60.869810113606803,61.521828102677141,62.173846091747677,62.825864080818199,63.477882069888551,64.129900058959066,64.78191804802961,65.43393603709994,66.085954026170484,66.737972015240999,67.389990004311343,68.042007993381873,68.694025982452402,69.346043971522946,69.998061960593276,70.650079949663819,71.302097938734349,71.954115927804679,72.606133916875223,73.258151905945752,73.910169895016097,74.562187884086626,75.214205873157141,75.8662238622275,76.518241851298029,77.170259840368558,77.822277829438889]
["Trains required per day:",null,null,null,null,null,{"$f":"G11/$D$9","v":1.664621090209282},{"$f":"H11/$D$9","v":1.6832501756112972},{"$f":"I11/$D$9","v":1.7018792610133069},{"$f":"J11/$D$9","v":1.7205083464153219},1.7391374318173372,1.7577665172193468,1.7763956026213623,1.7950246880233771,1.8136537734253873,1.8322828588274018,1.8509119442294175,1.8695410296314268,1.8881701150334425,1.906799200435457,1.9254282858374669,1.944057371239482,1.9626864566414972,1.9813155420435127,1.9999446274455221,2.0185737128475378,2.0372027982495529,2.0558318836515621,2.0744609690535776,2.093090054455593,2.1117191398576027,2.1303482252596178,2.1489773106616328,2.1676063960636429,2.1862354814656579,2.204864566867673,2.2234936522696827]
[]
["Cost per train: "]
["Base cost: 2 locomotives and 10 cars",null,null,null,21686]
["Cost for each additional rail car",null,null,null,1626]
["Cost for 35 car train and 2 locomotives",null,null,null,{"$f":"E15+25*E16","v":62336}]
["Second Train"]
["Base cost: 2 locomotives and 10 cars",null,null,null,21686]
["Additional flatcars required",null,null,null,{"$f":"ROUNDUP(I11-35,0)-10","v":15}]
["Cost for additional flatcars",null,null,null,{"$f":"E20*E16","v":24390}]
["Cost for second train",null,null,null,{"$f":"E21+E19","v":46076}]
["Total Train Cost per day",null,null,null,{"$f":"E22+E17","v":108412}]
[]
["Annual cost per year",null,null,null,{"$f":"E23*365","v":39570380}]
[]
["Cost per truck trip",null,null,null,{"$f":"E25/(E3*365)","v":388.94082364314761}]
[]
["Note: Cost does not include putting trucks/trailers on railroad flatcars or securing them to the flatcars; or of maintaining track in winter and keeping clear of snow"]
[]
["Automobiles and Pickups"]
["Class 1-3 AADT",null,null,null,null,null,{"$f":"Traffic!L30","v":1719.2392363636404},{"$f":"Traffic!M30","v":1738.4795636363694},{"$f":"Traffic!N30","v":1757.719890909093},{"$f":"Traffic!O30","v":1776.9602181818218},{"$f":"Traffic!P30","v":1796.200545454551},{"$f":"Traffic!Q30","v":1815.4408727272744},{"$f":"Traffic!R30","v":1834.6812000000034},{"$f":"Traffic!S30","v":1853.9215272727324},{"$f":"Traffic!T30","v":1873.1618545454558},{"$f":"Traffic!U30","v":1892.402181818185},{"$f":"Traffic!V30","v":1911.642509090914},{"$f":"Traffic!W30","v":1930.8828363636374},{"$f":"Traffic!X30","v":1950.1231636363664},{"$f":"Traffic!Y30","v":1969.3634909090956},{"$f":"Traffic!Z30","v":1988.603818181819},{"$f":"Traffic!AA30","v":2007.844145454548},{"$f":"Traffic!AB30","v":2027.084472727277},{"$f":"Traffic!AC30","v":2046.3248000000062},{"$f":"Traffic!AD30","v":2065.5651272727296},{"$f":"Traffic!AE30","v":2084.8054545454584},{"$f":"Traffic!AF30","v":2104.0457818181876},{"$f":"Traffic!AG30","v":2123.2861090909109},{"$f":"Traffic!AH30","v":2142.5264363636397},{"$f":"Traffic!AI30","v":2161.766763636369},{"$f":"Traffic!AJ30","v":2181.0070909090923},{"$f":"Traffic!AK30","v":2200.2474181818216},{"$f":"Traffic!AL30","v":2219.4877454545503},{"$f":"Traffic!AM30","v":2238.7280727272737},{"$f":"Traffic!AN30","v":2257.9684000000029},{"$f":"Traffic!AO30","v":2277.2087272727322},{"$f":"Traffic!AP30","v":2296.4490545454555}]
["Average vehicle length",null,17,"feet"]
["Average flatcar length",null,{"$f":"C7","v":85},"feet"]
["Flatcars required",null,{"$f":"C34/C33","v":5},"vehicles per flatcar",null,null,{"$f":"G32/2/5","v":171.92392363636404},173.84795636363694,{"$f":"I32/2/5","v":175.7719890909093},{"$f":"J32/2/5","v":177.69602181818217},{"$f":"K32/2/5","v":179.6200545454551},181.54408727272744,183.46812000000034,185.39215272727324,187.31618545454558,189.24021818181851,191.16425090909141,193.08828363636374,195.01231636363664,196.93634909090957,198.86038181818191,200.78441454545481,202.70844727272771,204.63248000000061,206.55651272727295,208.48054545454585,210.40457818181875,212.32861090909108,214.25264363636398,216.17667636363689,218.10070909090922,220.02474181818215,221.94877454545502,223.87280727272736,225.79684000000029,227.72087272727322,229.64490545454555]
["Trains required",null,null,null,null,null,{"$f":"G35/35","v":4.9121121038961153},4.9670844675324837,{"$f":"I35/35","v":5.0220568311688369},{"$f":"J35/35","v":5.0770291948052053},5.1320015584415746,5.186973922077927,5.2419462857142953,5.2969186493506637,5.3518910129870161,5.4068633766233862,5.4618357402597546,5.516808103896107,5.5717804675324754,5.6267528311688446,5.681725194805197,5.7366975584415663,5.7916699220779346,5.846642285714303,5.9016146493506554,5.9565870129870246,6.011559376623393,6.0665317402597454,6.1215041038961138,6.1764764675324821,6.2314488311688345,6.2864211948052047,6.3413935584415722,6.3963659220779245,6.4513382857142938,6.5063106493506631,6.5612830129870154]
["Full trains required",null,null,null,null,null,{"$f":"ROUNDDOWN(G36,0)","v":4},4,{"$f":"ROUNDDOWN(I36,0)","v":5},{"$f":"ROUNDDOWN(J36,0)","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6]
["Cost for full trains",null,null,null,null,null,{"$f":"G37*$E$17","v":249344},249344,{"$f":"I37*$E$17","v":311680},{"$f":"J37*$E$17","v":311680},311680,311680,311680,311680,311680,311680,311680,311680,311680,311680,311680,311680,311680,311680,311680,311680,374016,374016,374016,374016,374016,374016,374016,374016,374016,374016,374016]
["Partial Train"]
["Base cost: 2 locomotives and 10 cars",null,null,null,null,null,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686,21686]
["Additional flatcars required",null,null,null,null,null,{"$f":"IF(ROUNDUP(G35-(G37*35),0)-10<0,0,ROUNDUP(G35-(G37*35),0)-10)","v":22},24,{"$f":"IF(ROUNDUP(I35-(I37*35),0)-10<0,0,ROUNDUP(I35-(I37*35),0)-10)","v":0},{"$f":"IF(ROUNDUP(J35-(J37*35),0)-10<0,0,ROUNDUP(J35-(J37*35),0)-10)","v":0},0,0,0,1,3,5,7,9,11,12,14,16,18,20,22,24,0,0,0,0,0,1,2,4,6,8,10]
["Cost for additional flatcars",null,null,null,null,null,{"$f":"G41*$E$16","v":35772},39024,{"$f":"I41*$E$16","v":0},{"$f":"J41*$E$16","v":0},0,0,0,1626,4878,8130,11382,14634,17886,19512,22764,26016,29268,32520,35772,39024,0,0,0,0,0,1626,3252,6504,9756,13008,16260]
["Cost for second train",null,null,null,null,null,{"$f":"G42+G40","v":57458},60710,{"$f":"I42+I40","v":21686},{"$f":"J42+J40","v":21686},21686,21686,21686,23312,26564,29816,33068,36320,39572,41198,44450,47702,50954,54206,57458,60710,21686,21686,21686,21686,21686,23312,24938,28190,31442,34694,37946]
["Total Train Cost per day",null,null,null,null,null,{"$f":"G43+G38","v":306802},{"$f":"H43+H38","v":310054},{"$f":"I43+I38","v":333366},{"$f":"J43+J38","v":333366},{"$f":"K43+K38","v":333366},333366,333366,334992,338244,341496,344748,348000,351252,352878,356130,359382,362634,365886,369138,372390,395702,395702,395702,395702,395702,397328,398954,402206,405458,408710,411962]
["Total Train Cost per Year",null,null,null,null,null,{"$f":"G44*365","v":111982730},113169710,{"$f":"I44*365","v":121678590},{"$f":"J44*365","v":121678590},121678590,121678590,121678590,122272080,123459060,124646040,125833020,127020000,128206980,128800470,129987450,131174430,132361410,133548390,134735370,135922350,144431230,144431230,144431230,144431230,144431230,145024720,145618210,146805190,147992170,149179150,150366130]
["Cost per automobile trip",null,null,null,null,null,{"$f":"G45/(G32*365)","v":178.45218600810688},178.34779682509557,{"$f":"I45/(I32*365)","v":189.65820533986394}]
[]
["Passenger Cost",null,null,null,null,null,2023,2024,2025,{"$f":"I48+1","v":2026},{"$f":"J48+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
["Total Number of Passenger Trips",null,null,null,null,null,{"$f":"ROUNDUP(Traffic!L30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!L28-'603 Snow River West'!$E$9),0)","v":3285},{"$f":"ROUNDUP(Traffic!M30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!M28-'603 Snow River West'!$E$9),0)","v":3322},{"$f":"ROUNDUP(Traffic!N30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!N28-'603 Snow River West'!$E$9),0)","v":3358},{"$f":"ROUNDUP(Traffic!O30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!O28-'603 Snow River West'!$E$9),0)","v":3395},{"$f":"ROUNDUP(Traffic!P30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!P28-'603 Snow River West'!$E$9),0)","v":3432},{"$f":"ROUNDUP(Traffic!Q30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!Q28-'603 Snow River West'!$E$9),0)","v":3469},{"$f":"ROUNDUP(Traffic!R30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!R28-'603 Snow River West'!$E$9),0)","v":3506},{"$f":"ROUNDUP(Traffic!S30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!S28-'603 Snow River West'!$E$9),0)","v":3543},{"$f":"ROUNDUP(Traffic!T30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!T28-'603 Snow River West'!$E$9),0)","v":3580},{"$f":"ROUNDUP(Traffic!U30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!U28-'603 Snow River West'!$E$9),0)","v":3616},{"$f":"ROUNDUP(Traffic!V30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!V28-'603 Snow River West'!$E$9),0)","v":3653},{"$f":"ROUNDUP(Traffic!W30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!W28-'603 Snow River West'!$E$9),0)","v":3690},{"$f":"ROUNDUP(Traffic!X30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!X28-'603 Snow River West'!$E$9),0)","v":3727},{"$f":"ROUNDUP(Traffic!Y30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!Y28-'603 Snow River West'!$E$9),0)","v":3764},{"$f":"ROUNDUP(Traffic!Z30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!Z28-'603 Snow River West'!$E$9),0)","v":3801},{"$f":"ROUNDUP(Traffic!AA30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!AA28-'603 Snow River West'!$E$9),0)","v":3838},{"$f":"ROUNDUP(Traffic!AB30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!AB28-'603 Snow River West'!$E$9),0)","v":3875},{"$f":"ROUNDUP(Traffic!AC30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!AC28-'603 Snow River West'!$E$9),0)","v":3911},{"$f":"ROUNDUP(Traffic!AD30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!AD28-'603 Snow River West'!$E$9),0)","v":3948},{"$f":"ROUNDUP(Traffic!AE30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!AE28-'603 Snow River West'!$E$9),0)","v":3985},{"$f":"ROUNDUP(Traffic!AF30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!AF28-'603 Snow River West'!$E$9),0)","v":4022},{"$f":"ROUNDUP(Traffic!AG30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!AG28-'603 Snow River West'!$E$9),0)","v":4059},{"$f":"ROUNDUP(Traffic!AH30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!AH28-'603 Snow River West'!$E$9),0)","v":4096},{"$f":"ROUNDUP(Traffic!AI30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!AI28-'603 Snow River West'!$E$9),0)","v":4133},{"$f":"ROUNDUP(Traffic!AJ30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!AJ28-'603 Snow River West'!$E$9),0)","v":4170},{"$f":"ROUNDUP(Traffic!AK30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!AK28-'603 Snow River West'!$E$9),0)","v":4206},{"$f":"ROUNDUP(Traffic!AL30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!AL28-'603 Snow River West'!$E$9),0)","v":4243},{"$f":"ROUNDUP(Traffic!AM30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!AM28-'603 Snow River West'!$E$9),0)","v":4280},{"$f":"ROUNDUP(Traffic!AN30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!AN28-'603 Snow River West'!$E$9),0)","v":4317},{"$f":"ROUNDUP(Traffic!AO30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!AO28-'603 Snow River West'!$E$9),0)","v":4354},{"$f":"ROUNDUP(Traffic!AP30*'603 Snow River West'!$E$7+'603 Snow River West'!$E$8*(Traffic!AP28-'603 Snow River West'!$E$9),0)","v":4391}]
["Train Cost per Round Trip:",null,null,175,"or each-way:",{"$f":"D50/2","v":87.5}]
["Total Daily Cost for Passengers",null,null,null,null,null,{"$f":"G49*$F$50","v":287437.5},290675,{"$f":"I49*$F$50","v":293825},{"$f":"J49*$F$50","v":297062.5},300300,303537.5,306775,310012.5,313250,316400,319637.5,322875,326112.5,329350,332587.5,335825,339062.5,342212.5,345450,348687.5,351925,355162.5,358400,361637.5,364875,368025,371262.5,374500,377737.5,380975,384212.5]
["Annual Cost for Passengers for mid-May to mid-September",null,null,null,null,"(say 150 days)",{"$f":"G51*150","v":43115625},43601250,{"$f":"I51*150","v":44073750},{"$f":"J51*150","v":44559375},45045000,45530625,46016250,46501875,46987500,47460000,47945625,48431250,48916875,49402500,49888125,50373750,50859375,51331875,51817500,52303125,52788750,53274375,53760000,54245625,54731250,55203750,55689375,56175000,56660625,57146250,57631875]
[]
["Travel Time Cost for Passengers"]
["Note: Only personal and bus travelers are assumed to ride on ARRC; no drivers accompany trucks or buses and Other Business travel by air"]
["Total Number of Passenger Trips"]
["Travel Time to/from Seward via ARRC (one-way): ",null,null,null,4.33,"hours","https://www.alaskarailroad.com/ride-a-train/schedules",null,null,null,null,"for passenger trains"]
["Travel Time to/from Seward via Highway (one-way):",null,null,null,2.2999999999999998,"hours","https://www.google.com/maps/dir/Anchorage,+AK/Seward,+AK/@60.9958482,-149.5722413,10z/data=!3m1!4b1!4m14!4m13!1m5!1m1!1s0x56c8917604b33f41:0x257dba5aa78468e3!2m2!1d-149.9002778!2d61.2180556!1m5!1m1!1s0x56c79b6ef22affc5:0x5be160c236d211bf!2m2!1d-149.4422222!2d60.1041667!3e0?hl=en"]
["Additional Travel Time via ARRC (one-way):",null,null,null,{"$f":"E57-E58","v":2.0300000000000002},"hours"]
[null,null,null,null,null,null,{"$f":"G48","v":2023},2024,{"$f":"I48","v":2025},{"$f":"J48","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
["Total Number of Passenger Trips per Day",null,null,null,null,null,{"$f":"G49","v":3285},3322,{"$f":"I49","v":3358},{"$f":"J49","v":3395},3432,3469,3506,3543,3580,3616,3653,3690,3727,3764,3801,3838,3875,3911,3948,3985,4022,4059,4096,4133,4170,4206,4243,4280,4317,4354,4391]
["Total Daily Travel Time Delay (Hours)",null,null,null,null,null,{"$f":"G61*$E$59","v":6668.5500000000011},6743.6600000000008,{"$f":"I61*$E$59","v":6816.7400000000007},{"$f":"J61*$E$59","v":6891.8500000000013},6966.9600000000009,7042.0700000000006,7117.1800000000012,7192.2900000000009,7267.4000000000005,7340.4800000000005,7415.5900000000011,7490.7000000000007,7565.8100000000013,7640.920000000001,7716.0300000000007,7791.1400000000012,7866.2500000000009,7939.3300000000008,8014.4400000000014,8089.5500000000011,8164.6600000000008,8239.77,8314.880000000001,8389.9900000000016,8465.1,8538.18,8613.2900000000009,8688.4000000000015,8763.51,8838.6200000000008,8913.7300000000014]
["Total Cost of Daily Travel Time Delay",null,null,null,null,null,{"$f":"G62*'Wage & Income'!$F$10","v":148441.73327870737},{"$f":"H62*'Wage & Income'!$F$10","v":150113.6797418161},{"$f":"I62*'Wage & Income'!$F$10","v":151740.43846267863},{"$f":"J62*'Wage & Income'!$F$10","v":153412.38492578737},{"$f":"K62*'Wage & Income'!$F$10","v":155084.3313888961},{"$f":"L62*'Wage & Income'!$F$10","v":156756.27785200483},{"$f":"M62*'Wage & Income'!$F$10","v":158428.22431511356},{"$f":"N62*'Wage & Income'!$F$10","v":160100.17077822229},{"$f":"O62*'Wage & Income'!$F$10","v":161772.117241331},{"$f":"P62*'Wage & Income'!$F$10","v":163398.87596219356},{"$f":"Q62*'Wage & Income'!$F$10","v":165070.82242530229},{"$f":"R62*'Wage & Income'!$F$10","v":166742.768888411},{"$f":"S62*'Wage & Income'!$F$10","v":168414.71535151976},{"$f":"T62*'Wage & Income'!$F$10","v":170086.66181462846},{"$f":"U62*'Wage & Income'!$F$10","v":171758.60827773719},{"$f":"V62*'Wage & Income'!$F$10","v":173430.55474084592},{"$f":"W62*'Wage & Income'!$F$10","v":175102.50120395466},{"$f":"X62*'Wage & Income'!$F$10","v":176729.25992481719},{"$f":"Y62*'Wage & Income'!$F$10","v":178401.20638792595},{"$f":"Z62*'Wage & Income'!$F$10","v":180073.15285103465},{"$f":"AA62*'Wage & Income'!$F$10","v":181745.09931414339},{"$f":"AB62*'Wage & Income'!$F$10","v":183417.04577725209},{"$f":"AC62*'Wage & Income'!$F$10","v":185088.99224036085},{"$f":"AD62*'Wage & Income'!$F$10","v":186760.93870346958},{"$f":"AE62*'Wage & Income'!$F$10","v":188432.88516657829},{"$f":"AF62*'Wage & Income'!$F$10","v":190059.64388744082},{"$f":"AG62*'Wage & Income'!$F$10","v":191731.59035054958},{"$f":"AH62*'Wage & Income'!$F$10","v":193403.53681365831},{"$f":"AI62*'Wage & Income'!$F$10","v":195075.48327676702},{"$f":"AJ62*'Wage & Income'!$F$10","v":196747.42973987575},{"$f":"AK62*'Wage & Income'!$F$10","v":198419.37620298451}]
["Annual Cost of Travel Time Delay (say 150 days)",null,null,null,null,null,{"$f":"G63*150","v":22266259.991806105},22517051.961272415,{"$f":"I63*150","v":22761065.769401796},{"$f":"J63*150","v":23011857.738868106},23262649.708334416,23513441.677800726,23764233.647267036,24015025.616733342,24265817.586199649,24509831.394329034,24760623.363795344,25011415.33326165,25262207.302727964,25512999.27219427,25763791.24166058,26014583.21112689,26265375.1805932,26509388.988722578,26760180.958188891,27010972.927655198,27261764.897121508,27512556.866587814,27763348.836054128,28014140.805520438,28264932.774986744,28508946.583116122,28759738.552582435,29010530.522048745,29261322.491515052,29512114.460981362,29762906.430447675]
[]
[]
["Truck classification"]
["% by Vehicle Class",null,"South of Timber Lane Drive Milepost 11.932, 2013",null,null,null,null,"From AVTR, 2013 for Central Region"]
[5,6,7,8,9,{"$f":"E69+1","v":10},{"$f":"F69+1","v":11},12,13,"Total"]
[{"$f":"AVERAGE(9.72,7.52)/100","v":8.6200000000000013E-2},{"$f":"AVERAGE(1.32,1.67)/100","v":1.4950000000000001E-2},{"$f":"AVERAGE(0.02,0.01)/100","v":1.4999999999999999E-4},{"$f":"AVERAGE(1.66,1.61)/100","v":1.635E-2},{"$f":"AVERAGE(0.5,0.66)/100","v":5.8000000000000005E-3},{"$f":"AVERAGE(0.33,0.31)/100","v":3.2000000000000002E-3},0,0,{"$f":"AVERAGE(0.29,0.44)/100","v":3.65E-3},{"$f":"SUM(A70:I70)","v":0.1303},"From ATVR"]
[{"$f":"A70/$J$70","v":0.66155026861089805},{"$f":"B70/$J$70","v":0.11473522640061398},1.1511895625479661E-3,0.12547966231772831,4.4512663085188031E-2,2.4558710667689946E-2,0,0,2.8012279355333847E-2,{"$f":"SUM(A71:I71)","v":1.0000000000000002},"Adjusted for trucks only"]
["Peak Length by Class (as derived by looking at peak lengths for each class in figure below); data were not found in the source document."]
[22,27,28,55,74,64,75,83,76]
["Weighted Average Length (feet)"]
[{"$f":"SUMPRODUCT(A71:I71,A73:I73)","v":31.580199539524177}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Source: ","https://www.lrrb.org/pdf/201233.pdf"]
["Loop- and Length-Based Vehicle Classification, Federal Highway Administration – Pooled Fund Program [TPF-5(192)]"]

{"sheet":"Air Travel","index":21,"n_rows":30,"n_cols":40,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["Note: Due to short airstrip at Seward and limited capacity of aircraft that can take off from Seward the number of air travelers is limited to the Other Business trips"]
["There is no scheduled air service currently; assumes that with bridge closure scheduled air service would resume. Cost estimate is based on Copper Valley Air which offers scheduled passenger service to other areas and also carries mail so it is assumed that passenger service is subsidized to some extent by U.S. Postal Service."]
[]
[null,null,null,null,null,null,null,"Cost per Mile"]
["Company",null,null,null,"Flight miles","One-way","Round Trip","One-Way","Round Trip"]
["Copper Valley Air",null,"Anchorage ","McCarthy",233,310,620,{"$f":"F6/E6","v":1.3304721030042919},{"$f":"G6/(E6*2)","v":1.3304721030042919},null,null,97,1.1299999999999999,null,{"$f":"TREND(M6:M8,L6:L8,L9,)","v":1.096862745098039},"Trend Function"]
["Copper Valley Air",null,"Gulkana","McCarthy",97,110,220,{"$f":"F7/E7","v":1.134020618556701},{"$f":"G7/(E7*2)","v":1.134020618556701},null,null,165,1.21]
["Copper Valley Air",null,"Anchorage","Glennallen",165,200,400,{"$f":"F8/E8","v":1.2121212121212122},{"$f":"G8/(E8*2)","v":1.2121212121212122},null,null,233,1.33]
[null,null,"Anchorage","Seward",79,{"$f":"E9*M9","v":86.652156862745088},{"$f":"F9*2","v":173.30431372549018},null,null,null,null,79,{"$f":"O6","v":1.096862745098039}]
[]
[]
["https://www.coppervalleyairservice.com/flights/scheduled-flights-anchorage-gulkana-mccarthy",null,null,null,null,null,null,null,null,"Accessed October 25, 2018"]
[]
[]
[]
[null,null,null,null,2018,{"$f":"E16+1","v":2019},{"$f":"F16+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Other Business AADT",null,null,null,{"$f":"Traffic!H29","v":141.55767121212145},{"$f":"Traffic!I29","v":143.21610909090947},{"$f":"Traffic!J29","v":144.87454696969701},{"$f":"Traffic!K29","v":146.53298484848506},{"$f":"Traffic!L29","v":148.19142272727308},{"$f":"Traffic!M29","v":149.84986060606113},{"$f":"Traffic!N29","v":151.50829848484867},{"$f":"Traffic!O29","v":153.16673636363669},{"$f":"Traffic!P29","v":154.82517424242474},{"$f":"Traffic!Q29","v":156.48361212121227},{"$f":"Traffic!R29","v":158.1420500000003},{"$f":"Traffic!S29","v":159.80048787878835},{"$f":"Traffic!T29","v":161.45892575757588},{"$f":"Traffic!U29","v":163.1173636363639},{"$f":"Traffic!V29","v":164.77580151515195},{"$f":"Traffic!W29","v":166.43423939393949},{"$f":"Traffic!X29","v":168.09267727272751},{"$f":"Traffic!Y29","v":169.75111515151556},{"$f":"Traffic!Z29","v":171.4095530303031},{"$f":"Traffic!AA29","v":173.06799090909112},{"$f":"Traffic!AB29","v":174.72642878787917},{"$f":"Traffic!AC29","v":176.38486666666719},{"$f":"Traffic!AD29","v":178.04330454545476},{"$f":"Traffic!AE29","v":179.70174242424278},{"$f":"Traffic!AF29","v":181.3601803030308},{"$f":"Traffic!AG29","v":183.01861818181837},{"$f":"Traffic!AH29","v":184.67705606060639},{"$f":"Traffic!AI29","v":186.33549393939441},{"$f":"Traffic!AJ29","v":187.99393181818198},{"$f":"Traffic!AK29","v":189.65236969697},{"$f":"Traffic!AL29","v":191.31080757575805},{"$f":"Traffic!AM29","v":192.96924545454559},{"$f":"Traffic!AN29","v":194.62768333333361},{"$f":"Traffic!AO29","v":196.28612121212166},{"$f":"Traffic!AP29","v":197.94455909090919}]
[]
[null,"Cost for air travel per AADT",null,null,{"$f":"F9","v":86.652156862745088}]
[null,"Total Daily Cost",null,null,"NPV",null,null,null,null,{"$f":"J17*$E$19","v":12841.106407877034},12984.813627096895,{"$f":"L17*$E$19","v":13128.520846316711},13272.228065536568,13415.935284756428,13559.642503976245,13703.349723196103,13847.056942415962,13990.764161635778,14134.471380855637,14278.178600075496,14421.885819295312,14565.593038515171,14709.300257735031,14853.007476954846,14996.714696174704,15140.421915394565,15284.129134614423,15427.836353834242,15571.543573054099,15715.250792273957,15858.958011493776,16002.665230713634,16146.372449933491,16290.079669153309,16433.786888373168,16577.494107593029,16721.201326812843,16864.908546032701,17008.615765252562,17152.322984472379]
[null,"Total Annual Cost",null,null,{"$f":"NPV('603 Snow River West'!C4,'Air Travel'!H21:AN21)","v":57013894.226003058},0,0,0,0,{"$f":"J20*365","v":4687003.8388751177},4739456.973890367,{"$f":"L20*365","v":4791910.1089055995},4844363.2439208478,4896816.3789360961,4949269.5139513295,5001722.6489665778,5054175.7839818262,5106628.9189970586,5159082.0540123079,5211535.1890275562,5263988.3240427887,5316441.459058038,5368894.5940732863,5421347.7290885188,5473800.8641037671,5526253.9991190163,5578707.1341342647,5631160.2691494981,5683613.4041647464,5736066.5391799947,5788519.6741952281,5840972.8092104765,5893425.9442257239,5945879.0792409573,5998332.2142562065,6050785.3492714558,6103238.4842866873,6155691.6193019357,6208144.7543171849,6260597.8893324183]
[]
["Air Travel Cost for Passengers"]
["Highway Travel Time Seward/Anchorage (hours)",null,null,null,{"$f":"'ARRC cost'!E58","v":2.2999999999999998},"hours"]
["Air Travel Time Seward/Anchorage (hours)",null,null,null,{"$f":"E9/168+0.5+0.5+0.1+0.1","v":1.6702380952380955},"hours"]
["Travel Time Delay per AADT",null,null,null,{"$f":"E25-E24","v":-0.6297619047619043}]
["Total Daily Travel Time Delay (hours)",null,null,null,null,null,null,null,null,{"$f":"J17*$E$26","v":-93.325312646104052},-94.369733643578897,{"$f":"L17*$E$26","v":-95.414154641053429},{"$f":"M17*$E$26","v":-96.458575638528274},-97.502996636003132,-98.547417633477664,-99.591838630952495,-100.63625962842735,-101.68068062590189,-102.72510162337672,-103.76952262085157,-104.81394361832611,-105.85836461580094,-106.9027856132758,-107.94720661075033,-108.99162760822516,-110.03604860570002,-111.08046960317485,-112.12489060064941,-113.16931159812424,-114.21373259559908,-115.25815359307363,-116.30257459054846,-117.3469955880233,-118.39141658549785,-119.43583758297268,-120.48025858044754,-121.52467957792207,-122.5691005753969,-123.61352157287176,-124.65794257034629]
["Total Travel Time Cost (Benefit)",null,null,null,null,null,null,null,null,{"$f":"J27*'Wage & Income'!$F$14","v":-3867.7648529991575},{"$f":"K27*'Wage & Income'!$F$14","v":-3911.0497315731614},{"$f":"L27*'Wage & Income'!$F$14","v":-3954.3346101471516},{"$f":"M27*'Wage & Income'!$F$14","v":-3997.619488721155},{"$f":"N27*'Wage & Income'!$F$14","v":-4040.9043672951593},{"$f":"O27*'Wage & Income'!$F$14","v":-4084.18924586915},{"$f":"P27*'Wage & Income'!$F$14","v":-4127.4741244431525},{"$f":"Q27*'Wage & Income'!$F$14","v":-4170.7590030171568},{"$f":"R27*'Wage & Income'!$F$14","v":-4214.0438815911475},{"$f":"S27*'Wage & Income'!$F$14","v":-4257.32876016515},{"$f":"T27*'Wage & Income'!$F$14","v":-4300.6136387391543},{"$f":"U27*'Wage & Income'!$F$14","v":-4343.898517313145},{"$f":"V27*'Wage & Income'!$F$14","v":-4387.1833958871475},{"$f":"W27*'Wage & Income'!$F$14","v":-4430.4682744611519},{"$f":"X27*'Wage & Income'!$F$14","v":-4473.7531530351425},{"$f":"Y27*'Wage & Income'!$F$14","v":-4517.038031609145},{"$f":"Z27*'Wage & Income'!$F$14","v":-4560.3229101831494},{"$f":"AA27*'Wage & Income'!$F$14","v":-4603.6077887571519},{"$f":"AB27*'Wage & Income'!$F$14","v":-4646.8926673311435},{"$f":"AC27*'Wage & Income'!$F$14","v":-4690.1775459051469},{"$f":"AD27*'Wage & Income'!$F$14","v":-4733.4624244791503},{"$f":"AE27*'Wage & Income'!$F$14","v":-4776.747303053141},{"$f":"AF27*'Wage & Income'!$F$14","v":-4820.0321816271444},{"$f":"AG27*'Wage & Income'!$F$14","v":-4863.3170602011478},{"$f":"AH27*'Wage & Income'!$F$14","v":-4906.6019387751385},{"$f":"AI27*'Wage & Income'!$F$14","v":-4949.8868173491419},{"$f":"AJ27*'Wage & Income'!$F$14","v":-4993.1716959231462},{"$f":"AK27*'Wage & Income'!$F$14","v":-5036.456574497136},{"$f":"AL27*'Wage & Income'!$F$14","v":-5079.7414530711394},{"$f":"AM27*'Wage & Income'!$F$14","v":-5123.0263316451437},{"$f":"AN27*'Wage & Income'!$F$14","v":-5166.3112102191335}]
[]
["Cruiising speed of Piper Cherokee 6:",null,null,null,168,"https://www.aircraftdealer.com/aircraft_for_sale/Piper_Cherokee_Six/123/page-1.htm"]

{"sheet":"List of Bridges","index":22,"n_rows":24,"n_cols":17,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
["Br. No.","Br. Name","Locality","Route","Historic MP","Br. Width","New Br. Width","Br. Length","New Br. Length","Deck Area","Condition","Replace / Rehab.",null,"New Deck Area",null,"Construction Year(s)"]
[574,"Gulkana River",null,"Richardson Hwy.",126.9,34,null,405,null,{"$f":"F10*H10","v":13770},"Poor","Rehab.",null,{"$f":"I10*G10","v":0},null,2021]
[684,"Rock Creek",null,"Denali Highway",24.9,20,33,60.5,124,{"$f":"F11*H11","v":1210},"Poor","Replace",null,{"$f":"I11*G11","v":4092},null,2021]
[1193,"Chokosna River",null,"Edgerton/McCarthy",60.6,20,27,103,120,2060,"Poor","Replace",null,3240,null,2021,2022]
[]
[]
[603,"Snow River West",null,"Seward Hwy.",17.100000000000001,30.1,{"$f":"F15","v":30.1},188,{"$f":"H15","v":188},{"$f":"F15*H15","v":5658.8},"Poor","Rehab.",null,5658.8,null,2019]
[605,"Snow River Center",null,"Seward Hwy.",17.7,30.1,{"$f":"F16","v":30.1},649,{"$f":"H16","v":649},{"$f":"F16*H16","v":19534.900000000001},"Poor","Rehab.",null,19534.900000000001,null,2019]
[607,"Victor Creek",null,"Seward Hwy.",19.7,24.2,37,198,220,{"$f":"F17*H17","v":4791.5999999999995},"Fair","Replace",null,8140,null,2019]
[]
[null,null,null,null,"CDS Mile Point"]
[253,"Herring Cove","Ketchikan","So. Tongass Hwy.",10.7,26.8,null,116,null,{"$f":"F20*H20","v":3108.8},"Poor","Replace",null,0,null,2019]
[725,"Hoadley Creek","Ketchikan","Tongass Ave. (So. Tongass Hwy.)",0.2,49.1,null,45,null,{"$f":"F21*H21","v":2209.5},"Poor","Replace",null,0,null,2021]
[747,"Ward Creek","Ketchikan","No. Tongass Hwy.",4.5999999999999996,34.799999999999997,null,195,null,{"$f":"F22*H22","v":6785.9999999999991},"Serious","Rehab.",null,0,null,2019]
[]
[null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"CR NBI","index":23,"n_rows":40,"n_cols":11,"rows_kept":40,"cut":false,"hidden":false,"merged":[[32,1,32,9],[18,1,18,3],[0,0,0,9],[17,0,17,3],[15,10,15,13],[1,1,1,3],[1,4,1,6],[1,7,1,9]]}
["Historic NBI Values"]
[null,"Bridge #603",null,null,"Bridge #605",null,null,"Bridge #607"]
["Year","Deck ","Super ","Sub","Deck ","Super ","Sub","Deck ","Super ","Sub"]
[1995,6,8,8,5,8,8,6,6,6]
[1997,5,5,5,5,5,5,5,5,5]
[1999,5,5,5,5,5,5,5,5,5]
[2001,5,5,5,5,5,5,5,5,5]
[2003,5,6,5,5,7,7,5,5,5]
[2005,5,6,5,5,7,7,5,5,5]
[2007,4,6,5,4,7,7,5,5,5]
[2009,4,6,5,4,7,7,5,5,5]
[2011,4,6,6,4,7,7,5,5,5]
[2013,4,6,6,4,7,7,5,5,5]
[2015,4,6,6,4,7,7,5,5,5]
[2017,4,6,6,4,7,7,5,5,5]
[null,{"$f":"(B26+B27)-(A15-A10)","v":-2.4000000000000004},{"$f":"(C24+C25+C26+C27)-(A15-A8)","v":23},{"$f":"(D24+D25+D26+D27)-(A15-A12)","v":35},{"$f":"(B26+B27)-(A15-A10)","v":-2.4000000000000004},{"$f":"(C23+C24+C25+C26+C27)-(A15-A8)","v":41},{"$f":"(D23+D24+D25+D26+D27)-(A15-A8)","v":46},{"$f":"(B25+B26+B27)-(A15-A5)","v":1.6000000000000014},{"$f":"(C25+C26+C27)-(A15-A5)","v":3},{"$f":"(D25+D26+D27)-(A15-A5)","v":2.5},"Remaining Years until NBI = 2"]
[]
["Deterioration Model"]
[null,"NBI Transition Time in Years"]
["NBI Rating","Deck","Super","Sub"]
[9,2,2,2]
[8,18.649999999999999,12.5,15.5]
[7,13.75,18,19]
[6,14.5,14,18.5]
[5,14,12,10.5]
[4,5,7,8]
[3,2.6,4,4]
[2,0,0.5,0.5]
[1,0,0,0]
["Sum",70.5,70,78]
[]
[]
["Rating","Total Years"]
[8,{"$f":"COUNTIF(B$4:B$15,$A34)","v":0},{"$f":"COUNTIF(C$4:C$15,$A34)","v":1},1,0,1,1,0,0,0]
[7,{"$f":"COUNTIF(B$4:B$15,$A35)","v":0},0,0,0,8,8,0,0,0]
[6,1,8,4,0,0,0,1,1,1]
[5,5,3,7,6,3,3,11,11,11]
[4,6,0,0,6,0,0,0,0,0]
[3,0,0,0,0,0,0,0,0,0]
["Sum",{"$f":"SUM(B34:B39)","v":12},{"$f":"SUM(C34:C39)","v":12},12,12,12,12,12,12,12]

{"sheet":"Emissions","index":24,"n_rows":105,"n_cols":33,"rows_kept":105,"cut":false,"hidden":false,"merged":[[1,6,1,32]]}
[]
["Bridge 603 amd 605 Baseline",null,null,"Load Limits","Load Limits","Load Limits\nSingle Lane","Bridge Closure"]
["Snow River Bridges",{"$f":"Traffic!G5","v":2018},{"$f":"Traffic!H5","v":2019},{"$f":"Traffic!I5","v":2020},{"$f":"Traffic!J5","v":2021},{"$f":"Traffic!K5","v":2022},{"$f":"Traffic!L5","v":2023},{"$f":"Traffic!M5","v":2024},{"$f":"Traffic!N5","v":2025},{"$f":"Traffic!O5","v":2026},{"$f":"Traffic!P5","v":2027},{"$f":"Traffic!Q5","v":2028},{"$f":"Traffic!R5","v":2029},{"$f":"Traffic!S5","v":2030},{"$f":"Traffic!T5","v":2031},{"$f":"Traffic!U5","v":2032},{"$f":"Traffic!V5","v":2033},{"$f":"Traffic!W5","v":2034},{"$f":"Traffic!X5","v":2035},{"$f":"Traffic!Y5","v":2036},{"$f":"Traffic!Z5","v":2037},{"$f":"Traffic!AA5","v":2038},{"$f":"Traffic!AB5","v":2039},{"$f":"Traffic!AC5","v":2040},{"$f":"Traffic!AD5","v":2041},{"$f":"Traffic!AE5","v":2042},{"$f":"Traffic!AF5","v":2043},{"$f":"Traffic!AG5","v":2044},{"$f":"Traffic!AH5","v":2045},{"$f":"Traffic!AI5","v":2046},{"$f":"Traffic!AJ5","v":2047},{"$f":"Traffic!AK5","v":2048},{"$f":"Traffic!AL5","v":2049}]
["Annual Average Daily Traffic"]
[{"$f":"Traffic!F27","v":"  Trucks AADT"},{"$f":"Traffic!G27","v":269.16406000000012},{"$f":"Traffic!H27","v":272.3548700000004},{"$f":"Traffic!I27","v":275.54568000000069},{"$f":"Traffic!J27","v":278.73649000000006},{"$f":"Traffic!K27","v":281.92730000000034},{"$f":"Traffic!L27","v":285.11811000000068},{"$f":"Traffic!M27","v":288.30892000000097},{"$f":"Traffic!N27","v":291.49973000000028},{"$f":"Traffic!O27","v":294.69054000000062},{"$f":"Traffic!P27","v":297.88135000000091},{"$f":"Traffic!Q27","v":301.07216000000028},{"$f":"Traffic!R27","v":304.26297000000056},{"$f":"Traffic!S27","v":307.45378000000085},{"$f":"Traffic!T27","v":310.64459000000022},{"$f":"Traffic!U27","v":313.8354000000005},{"$f":"Traffic!V27","v":317.02621000000079},{"$f":"Traffic!W27","v":320.21702000000016},{"$f":"Traffic!X27","v":323.40783000000044},{"$f":"Traffic!Y27","v":326.59864000000073},{"$f":"Traffic!Z27","v":329.7894500000001},{"$f":"Traffic!AA27","v":332.98026000000038},{"$f":"Traffic!AB27","v":336.17107000000067},{"$f":"Traffic!AC27","v":339.36188000000101},{"$f":"Traffic!AD27","v":342.55269000000033},{"$f":"Traffic!AE27","v":345.74350000000067},{"$f":"Traffic!AF27","v":348.93431000000095},{"$f":"Traffic!AG27","v":352.12512000000027},{"$f":"Traffic!AH27","v":355.31593000000061},{"$f":"Traffic!AI27","v":358.50674000000089},{"$f":"Traffic!AJ27","v":361.69755000000026},{"$f":"Traffic!AK27","v":364.88836000000055},{"$f":"Traffic!AL27","v":368.07917000000083}]
["# of rail cars",null,null,null,null,null,{"$f":"'ARRC cost'!G8","v":52.965216506658969},{"$f":"'ARRC cost'!H8","v":53.557960133086723},{"$f":"'ARRC cost'!I8","v":54.1507037595143},{"$f":"'ARRC cost'!J8","v":54.743447385942055},{"$f":"'ARRC cost'!K8","v":55.336191012369817},{"$f":"'ARRC cost'!L8","v":55.928934638797394},{"$f":"'ARRC cost'!M8","v":56.521678265225155},{"$f":"'ARRC cost'!N8","v":57.114421891652903},{"$f":"'ARRC cost'!O8","v":57.707165518080494},{"$f":"'ARRC cost'!P8","v":58.299909144508241},{"$f":"'ARRC cost'!Q8","v":58.892652770936003},{"$f":"'ARRC cost'!R8","v":59.48539639736358},{"$f":"'ARRC cost'!S8","v":60.078140023791342},{"$f":"'ARRC cost'!T8","v":60.670883650219089},{"$f":"'ARRC cost'!U8","v":61.263627276646673},{"$f":"'ARRC cost'!V8","v":61.856370903074428},{"$f":"'ARRC cost'!W8","v":62.449114529502182},{"$f":"'ARRC cost'!X8","v":63.041858155929944},{"$f":"'ARRC cost'!Y8","v":63.634601782357521},{"$f":"'ARRC cost'!Z8","v":64.227345408785283},{"$f":"'ARRC cost'!AA8","v":64.820089035213044},{"$f":"'ARRC cost'!AB8","v":65.412832661640607},{"$f":"'ARRC cost'!AC8","v":66.005576288068383},{"$f":"'ARRC cost'!AD8","v":66.59831991449613},{"$f":"'ARRC cost'!AE8","v":67.191063540923722},{"$f":"'ARRC cost'!AF8","v":67.783807167351469},{"$f":"'ARRC cost'!AG8","v":68.376550793779217}]
[{"$f":"Traffic!F28","v":"  Buses AADT"},{"$f":"Traffic!G28","v":32.832440000000013},{"$f":"Traffic!H28","v":33.221652727272776},{"$f":"Traffic!I28","v":33.610865454545539},{"$f":"Traffic!J28","v":34.000078181818182},{"$f":"Traffic!K28","v":34.389290909090953},{"$f":"Traffic!L28","v":34.778503636363716},{"$f":"Traffic!M28","v":35.16771636363648},{"$f":"Traffic!N28","v":35.556929090909122},{"$f":"Traffic!O28","v":35.946141818181886},{"$f":"Traffic!P28","v":36.335354545454649},{"$f":"Traffic!Q28","v":36.724567272727299},{"$f":"Traffic!R28","v":37.113780000000062},{"$f":"Traffic!S28","v":37.502992727272826},{"$f":"Traffic!T28","v":37.892205454545476},{"$f":"Traffic!U28","v":38.281418181818239},{"$f":"Traffic!V28","v":38.670630909091003},{"$f":"Traffic!W28","v":39.059843636363652},{"$f":"Traffic!X28","v":39.449056363636416},{"$f":"Traffic!Y28","v":39.838269090909179},{"$f":"Traffic!Z28","v":40.227481818181829},{"$f":"Traffic!AA28","v":40.616694545454592},{"$f":"Traffic!AB28","v":41.005907272727356},{"$f":"Traffic!AC28","v":41.395120000000119},{"$f":"Traffic!AD28","v":41.784332727272762},{"$f":"Traffic!AE28","v":42.173545454545526},{"$f":"Traffic!AF28","v":42.562758181818289},{"$f":"Traffic!AG28","v":42.951970909090939},{"$f":"Traffic!AH28","v":43.341183636363702},{"$f":"Traffic!AI28","v":43.730396363636466},{"$f":"Traffic!AJ28","v":44.119609090909115},{"$f":"Traffic!AK28","v":44.508821818181879},{"$f":"Traffic!AL28","v":44.898034545454642}]
["# of passengers",null,null,null,null,null,{"$f":"G7*$B$94","v":372.12998890909176},376.29456509091028,380.45914127272761,384.62371745454612,388.7882936363647,392.95286981818208,397.11744600000065,401.28202218181923,405.44659836363655,409.61117454545513,413.7757507272737,417.94032690909103,422.1049030909096,426.26947927272818,430.43405545454556,434.59863163636413,438.76320781818271,442.92778400000122,447.09236018181855,451.25693636363707,455.42151254545564,459.58608872727302,463.7506649090916,467.91524109091017,472.0798172727275,476.24439345454607,480.40896963636465]
["# of rail cars",null,null,null,null,null,{"$f":"ROUNDUP(G8/$B$103,1)","v":1.9000000000000001},1.9000000000000001,2,2,2,2,2,2.1,2.1,2.1,2.1,2.1,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.4,2.4,2.4,2.4,2.5]
[{"$f":"Traffic!F29","v":"  Other Business AADT"},{"$f":"Traffic!G29","v":139.8992333333334},{"$f":"Traffic!H29","v":141.55767121212145},{"$f":"Traffic!I29","v":143.21610909090947},{"$f":"Traffic!J29","v":144.87454696969701},{"$f":"Traffic!K29","v":146.53298484848506},{"$f":"Traffic!L29","v":148.19142272727308},{"$f":"Traffic!M29","v":149.84986060606113},{"$f":"Traffic!N29","v":151.50829848484867},{"$f":"Traffic!O29","v":153.16673636363669},{"$f":"Traffic!P29","v":154.82517424242474},{"$f":"Traffic!Q29","v":156.48361212121227},{"$f":"Traffic!R29","v":158.1420500000003},{"$f":"Traffic!S29","v":159.80048787878835},{"$f":"Traffic!T29","v":161.45892575757588},{"$f":"Traffic!U29","v":163.1173636363639},{"$f":"Traffic!V29","v":164.77580151515195},{"$f":"Traffic!W29","v":166.43423939393949},{"$f":"Traffic!X29","v":168.09267727272751},{"$f":"Traffic!Y29","v":169.75111515151556},{"$f":"Traffic!Z29","v":171.4095530303031},{"$f":"Traffic!AA29","v":173.06799090909112},{"$f":"Traffic!AB29","v":174.72642878787917},{"$f":"Traffic!AC29","v":176.38486666666719},{"$f":"Traffic!AD29","v":178.04330454545476},{"$f":"Traffic!AE29","v":179.70174242424278},{"$f":"Traffic!AF29","v":181.3601803030308},{"$f":"Traffic!AG29","v":183.01861818181837},{"$f":"Traffic!AH29","v":184.67705606060639},{"$f":"Traffic!AI29","v":186.33549393939441},{"$f":"Traffic!AJ29","v":187.99393181818198},{"$f":"Traffic!AK29","v":189.65236969697},{"$f":"Traffic!AL29","v":191.31080757575805}]
[{"$f":"Traffic!F30","v":"  Personal AADT"},{"$f":"Traffic!G30","v":1623.0376000000008},{"$f":"Traffic!H30","v":1642.2779272727298},{"$f":"Traffic!I30","v":1661.5182545454591},{"$f":"Traffic!J30","v":1680.7585818181824},{"$f":"Traffic!K30","v":1699.9989090909114},{"$f":"Traffic!L30","v":1719.2392363636404},{"$f":"Traffic!M30","v":1738.4795636363694},{"$f":"Traffic!N30","v":1757.719890909093},{"$f":"Traffic!O30","v":1776.9602181818218},{"$f":"Traffic!P30","v":1796.200545454551},{"$f":"Traffic!Q30","v":1815.4408727272744},{"$f":"Traffic!R30","v":1834.6812000000034},{"$f":"Traffic!S30","v":1853.9215272727324},{"$f":"Traffic!T30","v":1873.1618545454558},{"$f":"Traffic!U30","v":1892.402181818185},{"$f":"Traffic!V30","v":1911.642509090914},{"$f":"Traffic!W30","v":1930.8828363636374},{"$f":"Traffic!X30","v":1950.1231636363664},{"$f":"Traffic!Y30","v":1969.3634909090956},{"$f":"Traffic!Z30","v":1988.603818181819},{"$f":"Traffic!AA30","v":2007.844145454548},{"$f":"Traffic!AB30","v":2027.084472727277},{"$f":"Traffic!AC30","v":2046.3248000000062},{"$f":"Traffic!AD30","v":2065.5651272727296},{"$f":"Traffic!AE30","v":2084.8054545454584},{"$f":"Traffic!AF30","v":2104.0457818181876},{"$f":"Traffic!AG30","v":2123.2861090909109},{"$f":"Traffic!AH30","v":2142.5264363636397},{"$f":"Traffic!AI30","v":2161.766763636369},{"$f":"Traffic!AJ30","v":2181.0070909090923},{"$f":"Traffic!AK30","v":2200.2474181818216},{"$f":"Traffic!AL30","v":2219.4877454545503}]
["# of passengers",null,null,null,null,null,{"$f":"G11*$B$93","v":2922.7067018181888},2955.415258181828,2988.1238145454581,3020.8323709090969,3053.5409272727366,3086.2494836363662,3118.9580400000059,3151.6665963636451,3184.3751527272748,3217.0837090909145,3249.7922654545537,3282.5008218181833,3315.2093781818226,3347.9179345454627,3380.6264909090924,3413.3350472727316,3446.0436036363708,3478.7521600000105,3511.4607163636401,3544.1692727272789,3576.877829090919,3609.5863854545487,3642.2949418181875,3675.0034981818271,3707.7120545454568,3740.4206109090965,3773.1291672727357]
["# of bus trips",null,null,null,null,null,{"$f":"G12/$B$102","v":58.454134036363776},59.108305163636558,59.762476290909163,60.416647418181938,61.070818545454728,61.724989672727325,62.379160800000115,63.033331927272904,63.687503054545495,64.341674181818291,64.995845309091067,65.650016436363671,66.304187563636447,66.95835869090925,67.612529818181841,68.26670094545463,68.92087207272742,69.575043200000209,70.2292143272728,70.883385454545575,71.537556581818379,72.191727709090969,72.845898836363745,73.500069963636548,74.154241090909139,74.808412218181928,75.462583345454718]
["# of rail cars",null,null,null,null,null,{"$f":"G12/$B$103","v":14.613533509090944},14.77707629090914,14.940619072727291,15.104161854545485,15.267704636363682,15.431247418181831,15.594790200000029,15.758332981818226,15.921875763636374,16.085418545454573,16.248961327272767,16.412504109090918,16.576046890909112,16.739589672727313,16.90313245454546,17.066675236363658,17.230218018181855,17.393760800000052,17.5573035818182,17.720846363636394,17.884389145454595,18.047931927272742,18.211474709090936,18.375017490909137,18.538560272727285,18.702103054545482,18.865645836363679]
["Bus & Personal Passengers"]
["# of passengers",null,null,null,null,null,{"$f":"G12+G8","v":3294.8366907272807},{"$f":"H12+H8","v":3331.7098232727385},3368.5829558181858,3405.4560883636432,3442.3292209091014,3479.2023534545483,3516.0754860000065,3552.9486185454643,3589.8217510909112,3626.6948836363695,3663.5680161818273,3700.4411487272746,3737.3142812727319,3774.1874138181911,3811.060546363638,3847.9336789090958,3884.8068114545536,3921.6799440000118,3958.5530765454587,3995.426209090916,4032.2993416363747,4069.1724741818216,4106.0456067272789,4142.9187392727372,4179.7918718181845,4216.6650043636428,4253.5381369091001]
["# of ferry trips",null,null,null,null,null,{"$f":"G16/$B$98","v":5.4913944845454674},5.5528497054545642,5.6143049263636433,5.6757601472727384,5.7372153681818361,5.7986705890909143,5.8601258100000111,5.921581030909107,5.9830362518181852,6.044491472727282,6.1059466936363789,6.1674019145454579,6.228857135454553,6.2903123563636516,6.3517675772727298,6.4132227981818266,6.4746780190909226,6.5361332400000194,6.5975884609090976,6.6590436818181935,6.7204989027272912,6.7819541236363694,6.8434093445454645,6.9048645654545622,6.9663197863636412,7.0277750072727381,7.0892302281818331]
[]
[]
["Emissions Reduction (grams)"]
["Trucks and Buses (VOC)",null,null,null,null,null,{"$f":"(G5+G7)*$B$82*365*$K$74","v":6576284.2317279708},6649880.6563445674,6723477.0809611427,6797073.5055777421,6870669.9301943388,6944266.3548109159,7017862.7794275135,7091459.2040441101,7165055.6286606872,7238652.0532772848,7312248.4778938824,7385844.9025104586,7459441.3271270571,7533037.7517436529,7606634.17636023,7680230.6009768276,7753827.0255934251,7827423.4502100237,7901019.8748265998,7974616.2994431974,8048212.724059796,8121809.1486763703,8195405.5732929697,8269001.9979095664,8342598.4225261444,8416194.8471427411,8489791.2717593387]
["Trucks and Buses (NOx)",null,null,null,null,null,{"$f":"(G5+G7)*$B$82*365*$K$75","v":126714845.83416781},128132935.33131042,129551024.8284526,130969114.32559527,132387203.8227379,133805293.31988011,135223382.81702274,136641472.31416535,138059561.81130758,139477651.30845022,140895740.80559286,142313830.30273506,143731919.7998777,145150009.29702032,146568098.79416254,147986188.29130515,149404277.7884478,150822367.28559044,152240456.78273267,153658546.27987528,155076635.77701792,156494725.27416012,157912814.77130279,159330904.26844537,160748993.76558763,162167083.26273024,163585172.75987288]
["Trucks and Buses (PM)",null,null,null,null,null,{"$f":"(G5+G7)*$B$82*365*$K$77","v":2971833.1427495531},3005091.4822854646,3038349.8218213664,3071608.1613572794,3104866.5008931914,3138124.8404290942,3171383.1799650062,3204641.5195009182,3237899.8590368205,3271158.198572733,3304416.538108645,3337674.8776445473,3370933.2171804598,3404191.5567163713,3437449.896252274,3470708.2357881861,3503966.5753240986,3537224.9148600106,3570483.2543959133,3603741.5939318254,3636999.9334677379,3670258.2730036397,3703516.6125395526,3736774.9520754642,3770033.2916113674,3803291.6311472789,3836549.970683191]
["Passenger Cars (VOC)",null,null,null,null,null,{"$f":"(G10+G11)*$B$82*365*$H$74","v":88803162.635985211},89796975.408420309,90790788.18085511,91784600.953290194,92778413.725725293,93772226.498160079,94766039.270595193,95759852.043030277,96753664.815465063,97747477.587900162,98741290.360335261,99735103.132770047,100728915.90520513,101722728.67764023,102716541.45007505,103710354.22251013,104704166.99494523,105697979.76738034,106691792.53981511,107685605.3122502,108679418.0846853,109673230.8571201,110667043.62955518,111660856.40199028,112654669.17442507,113648481.94686016,114642294.71929528]
["Passenger Cars (NOx)",null,null,null,null,null,{"$f":"(G10+G11)*$B$82*365*$H$75","v":59517013.256032631},60183079.263090201,60849145.270147569,61515211.277205117,62181277.284262687,62847343.291320048,63513409.298377618,64179475.305435173,64845541.312492535,65511607.319550104,66177673.326607667,66843739.333665028,67509805.340722576,68175871.347780153,68841937.354837522,69508003.361895084,70174069.368952647,70840135.376010224,71506201.383067563,72172267.390125126,72838333.397182688,73504399.404240057,74170465.411297619,74836531.418355182,75502597.425412536,76168663.432470098,76834729.439527676]
["Passenger Cars (PM)",null,null,null,null,null,{"$f":"(G10+G11)*$B$82*365*$H$77","v":352120.85764752357},356061.50790572853,360002.15816393233,363942.80842213711,367883.45868034207,371824.1089385458,375764.75919675076,379705.40945495566,383646.0597131594,387586.7099713643,391527.3602295692,395468.01048777293,399408.66074597783,403349.31100418279,407289.96126238658,411230.61152059142,415171.26177879638,419111.91203700134,423052.56229520502,426993.21255340992,430933.86281161488,434874.51306981855,438815.16332802345,442755.81358622841,446696.46384443209,450637.11410263705,454577.76436084206]
["Emissions Reduction (short tons)"]
["Trucks and Buses (VOC)",null,null,null,null,null,{"$f":"G21*$F$93","v":7.2339126549007684},7.3148687219790247,7.395824789057257,7.4767808561355169,7.5577369232137732,7.6386929902920082,7.7196490573702654,7.8006051244485217,7.8815611915267567,7.9625172586050139,8.0434733256832711,8.1244293927615043,8.2053854598397624,8.2863415269180187,8.3672975939962537,8.44825366107451,8.5292097281527681,8.6101657952310262,8.6911218623092594,8.7720779293875175,8.8530339964657756,8.933990063544007,9.0149461306222669,9.0959021977005232,9.17685826477876,9.2578143318570163,9.3387703989352726]
["Trucks and Buses (NOx)",null,null,null,null,null,{"$f":"G22*$F$93","v":139.38633041758459},140.94622886444148,142.50612731129786,144.06602575815481,145.6259242050117,147.18582265186814,148.74572109872503,150.30561954558189,151.86551799243836,153.42541643929525,154.98531488615217,156.54521333300858,158.1051117798655,159.66501022672236,161.2249086735788,162.78480712043569,164.34470556729258,165.9046040141495,167.46450246100594,169.02440090786283,170.58429935471972,172.14419780157613,173.70409624843307,175.26399469528991,176.8238931421464,178.38379158900327,179.94369003586019]
["Trucks and Buses (PM)",null,null,null,null,null,{"$f":"G23*$F$93","v":3.2690164570245086},3.3056006305140113,3.3421848040035034,3.3787689774930074,3.4153531509825106,3.451937324472004,3.4885214979615071,3.5251056714510103,3.5616898449405028,3.5982740184300064,3.6348581919195095,3.671442365409002,3.7080265388985061,3.7446107123880088,3.7811948858775017,3.8177790593670049,3.8543632328565085,3.8909474063460117,3.927531579835505,3.9641157533250082,4.0006999268145123,4.0372841003040039,4.0738682737935079,4.1104524472830111,4.1470366207725045,4.1836207942620067,4.2202049677515099]
["Passenger Cars (VOC)",null,null,null,null,null,{"$f":"G24*$F$93","v":97.683478899583733},98.776672949262348,99.869866998940623,100.96306104861922,102.05625509829783,103.14944914797609,104.24264319765471,105.33583724733332,106.42903129701158,107.52222534669018,108.61541939636879,109.70861344604705,110.80180749572565,111.89500154540426,112.98819559508256,114.08138964476115,115.17458369443976,116.26777774411838,117.36097179379664,118.45416584347522,119.54735989315382,120.64055394283211,121.7337479925107,122.82694204218932,123.92013609186758,125.01333014154619,126.10652419122481]
["Passenger Cars (NOx)",null,null,null,null,null,{"$f":"G25*$F$93","v":65.468714581635894},66.201387189399227,66.934059797162334,67.666732404925625,68.399405012688959,69.132077620452051,69.864750228215385,70.597422835978691,71.330095443741797,72.062768051505117,72.795440659268436,73.528113267031529,74.260785874794834,74.993458482558168,75.726131090321275,76.458803698084594,77.191476305847914,77.924148913611248,78.656821521374326,79.389494129137645,80.122166736900965,80.854839344664072,81.587511952427391,82.320184560190711,83.052857167953789,83.785529775717109,84.518202383480443]
["Passenger Cars (PM)",null,null,null,null,null,{"$f":"G26*$F$93","v":0.38733294341227598},0.39166765869630138,0.39600237398032556,0.40033708926435085,0.40467180454837631,0.40900651983240038,0.41334123511642584,0.41767595040045125,0.42201066568447537,0.42634538096850078,0.43068009625252612,0.43501481153655025,0.43934952682057565,0.44368424210460111,0.44801895738862524,0.45235367267265059,0.45668838795667605,0.4610231032407015,0.46535781852472552,0.46969253380875092,0.47402724909277638,0.47836196437680045,0.4826966796608258,0.48703139494485126,0.49136611022887533,0.49570082551290079,0.50003554079692625]
[]
[null,"NPV"]
["Emissions Reductions Cost",{"$f":"SUM(B37:B39)","v":30748470.742739797}]
["VOC",{"$f":"NPV(7%,C37:AG37)","v":2052877.5178340827},0,0,0,0,{"$f":"(G28+G31)*$G$84","v":203726.67523485559},206006.61849277842,208286.56175070052,210566.50500862332,212846.4482665461,215126.3915244682,217406.33478239103,219686.27804031383,221966.22129823591,224246.16455615871,226526.10781408151,228806.05107200358,231085.99432992638,233365.93758784918,235645.88084577135,237925.82410369412,240205.76736161689,242485.71061953972,244765.65387746182,247045.59713538457,249325.54039330737,251605.4836512295,253885.42690915224,256165.37016707505,258445.31342499718,260725.25668291998,263005.19994084281]
["NOx",{"$f":"NPV(7%,C38:AG38)","v":15797614.132601231},0,0,0,0,{"$f":"(G29+G32)*$G$85","v":1567748.3804653038},1585293.3452866299,1602838.3101079501,1620383.2749292764,1637928.2397506025,1655473.2045719232,1673018.1693932493,1690563.1342145749,1708108.0990358961,1725653.063857222,1743198.0286785483,1760742.9934998688,1778287.9583211949,1795832.9231425207,1813377.8879638414,1830922.8527851673,1848467.8176064934,1866012.7824278197,1883557.7472491404,1901102.7120704665,1918647.6768917923,1936192.6417131128,1953737.6065344394,1971282.571355765,1988827.5361770859,2006372.5009984116,2023917.4658197379]
["PM",{"$f":"NPV(7%,C39:AG39)","v":12897979.092304481},0,0,0,0,{"$f":"(G30+G33)*$G$86","v":1279989.855652092},1294314.4610982826,1308639.066544469,1322963.67199066,1337288.2774368506,1351612.8828830374,1365937.4883292282,1380262.0937754188,1394586.6992216054,1408911.3046677962,1423235.9101139868,1437560.5155601734,1451885.1210063645,1466209.726452555,1480534.3318987417,1494858.9373449325,1509183.5427911233,1523508.1482373138,1537832.7536835007,1552157.3591296915,1566481.9645758823,1580806.5700220685,1595131.1754682597,1609455.7809144501,1623780.3863606369,1638104.9918068275,1652429.5972530181]
[]
["Increase in Emissions (Bridge Closures)"]
["Train Fuel Consumption","(gallons)",null,null,null,null,{"$f":"('Fuel Increase'!G22+'Fuel Increase'!G23)","v":251830.82535116683},{"$f":"('Fuel Increase'!H22+'Fuel Increase'!H23)","v":254612.28234104367},{"$f":"('Fuel Increase'!I22+'Fuel Increase'!I23)","v":257566.94326146526},{"$f":"('Fuel Increase'!J22+'Fuel Increase'!J23)","v":260348.40025134207},{"$f":"('Fuel Increase'!K22+'Fuel Increase'!K23)","v":263129.85724121891},{"$f":"('Fuel Increase'!L22+'Fuel Increase'!L23)","v":265911.3142310949},{"$f":"('Fuel Increase'!M22+'Fuel Increase'!M23)","v":268692.77122097171},{"$f":"('Fuel Increase'!N22+'Fuel Increase'!N23)","v":271647.43214139412},{"$f":"('Fuel Increase'!O22+'Fuel Increase'!O23)","v":274428.88913127017},{"$f":"('Fuel Increase'!P22+'Fuel Increase'!P23)","v":277210.34612114698},{"$f":"('Fuel Increase'!Q22+'Fuel Increase'!Q23)","v":279991.80311102379},{"$f":"('Fuel Increase'!R22+'Fuel Increase'!R23)","v":282773.26010089979},{"$f":"('Fuel Increase'!S22+'Fuel Increase'!S23)","v":285727.92102132225},{"$f":"('Fuel Increase'!T22+'Fuel Increase'!T23)","v":288509.37801119901},{"$f":"('Fuel Increase'!U22+'Fuel Increase'!U23)","v":291290.83500107506},{"$f":"('Fuel Increase'!V22+'Fuel Increase'!V23)","v":294072.29199095181},{"$f":"('Fuel Increase'!W22+'Fuel Increase'!W23)","v":296853.74898082856},{"$f":"('Fuel Increase'!X22+'Fuel Increase'!X23)","v":299808.40990125109},{"$f":"('Fuel Increase'!Y22+'Fuel Increase'!Y23)","v":302589.86689112714},{"$f":"('Fuel Increase'!Z22+'Fuel Increase'!Z23)","v":305371.32388100395},{"$f":"('Fuel Increase'!AA22+'Fuel Increase'!AA23)","v":308152.78087088076},{"$f":"('Fuel Increase'!AB22+'Fuel Increase'!AB23)","v":310934.23786075669},{"$f":"('Fuel Increase'!AC22+'Fuel Increase'!AC23)","v":313888.89878117922},{"$f":"('Fuel Increase'!AD22+'Fuel Increase'!AD23)","v":316670.35577105603},{"$f":"('Fuel Increase'!AE22+'Fuel Increase'!AE23)","v":319451.81276093202},{"$f":"('Fuel Increase'!AF22+'Fuel Increase'!AF23)","v":322233.26975080877},{"$f":"('Fuel Increase'!AG22+'Fuel Increase'!AG23)","v":325187.93067123124}]
["Rail (Nox)",null,null,null,null,null,{"$f":"G42*$J$75*$F$93","v":49.552247842698392},50.099549571682481,50.680932291672001,51.228234020656082,51.775535749640163,52.322837478624088,52.870139207608169,53.451521927597838,53.99882365658177,54.546125385565851,55.093427114549932,55.64072884353385,56.222111563523534,56.769413292507608,57.31671502149154,57.864016750475606,58.411318479459673,58.992701199449371,59.54000292843331,60.087304657417391,60.634606386401472,61.181908115385369,61.763290835375074,62.310592564359155,62.857894293343072,63.405196022327146,63.98657874231683]
["Rail (PM)",null,null,null,null,null,{"$f":"G42*$J$77*$F$93","v":1.8438045708911031},1.8641692863881854,1.8858021317831442,1.9061668472802262,1.9265315627773083,1.9468962782743844,1.9672609937714665,1.9888938391664313,2.009258554663508,2.0296232701605899,2.0499879856576722,2.0703527011547478,2.0919855465497128,2.1123502620467947,2.1327149775438712,2.1530796930409526,2.1734444085380344,2.1950772539329999,2.2154419694300764,2.2358066849271583,2.2561714004242406,2.2765361159213162,2.2981689613162817,2.318533676813364,2.3388983923104396,2.3592631078075215,2.3808959532024865]
[]
["Bus (VOC)","short-tons",null,null,null,null,{"$f":"G13*$B$83*$B$101*$K$74*$F$93","v":1.3656712694853885},1.3809547516303391,1.3962382337752854,1.4115217159202358,1.4268051980651864,1.4420886802101325,1.4573721623550833,1.4726556445000338,1.4879391266449797,1.503222608789931,1.5185060909348809,1.5337895730798274,1.5490730552247776,1.5643565373697286,1.5796400195146747,1.594923501659625,1.6102069838045761,1.6254904659495264,1.6407739480944725,1.6560574302394229,1.6713409123843741,1.6866243945293198,1.7019078766742701,1.7171913588192214,1.7324748409641673,1.7477583231091181,1.7630418052540686]
["Bus (Nox)",null,null,null,null,null,{"$f":"G13*$B$83*$B$101*$K$75*$F$93","v":26.314377279815773},26.608866388796667,26.903355497777476,27.197844606758366,27.492333715739264,27.786822824720073,28.081311933700963,28.375801042681857,28.670290151662662,28.964779260643564,29.259268369624451,29.553757478605263,29.84824658758615,30.142735696567048,30.43722480554786,30.731713914528751,31.026203023509645,31.320692132490539,31.615181241471344,31.909670350452231,32.204159459433136,32.498648568413934,32.793137677394824,33.087626786375729,33.382115895356534,33.676605004337432,33.971094113318323]
["Bus (PM)",null,null,null,null,null,{"$f":"G13*$B$83*$B$101*$K$77*$F$93","v":0.61714898531554474},0.62405561483071259,0.63096224434587844,0.63786887386104618,0.64477550337621403,0.65168213289137988,0.65858876240654762,0.66549539192171558,0.67240202143688144,0.67930865095204929,0.68621528046721691,0.69312190998238288,0.70002853949755051,0.70693516901271847,0.71384179852788432,0.72074842804305228,0.72765505755822002,0.73456168707338787,0.74146831658855361,0.74837494610372135,0.75528157561888931,0.76218820513405505,0.76909483464922279,0.77600146416439086,0.78290809367955672,0.78981472319472446,0.79672135270989231]
[]
["Ferry Fuel Consumption",null,null,null,null,null,{"$f":"'Fuel Increase'!G20","v":4280776.8927216055},{"$f":"'Fuel Increase'!H20","v":4328683.8661406785},{"$f":"'Fuel Increase'!I20","v":4376590.8395597376},{"$f":"'Fuel Increase'!J20","v":4424497.8129788088},{"$f":"'Fuel Increase'!K20","v":4472404.7863978818},{"$f":"'Fuel Increase'!L20","v":4520311.7598169418},{"$f":"'Fuel Increase'!M20","v":4568218.7332360139},{"$f":"'Fuel Increase'!N20","v":4616125.706655086},{"$f":"'Fuel Increase'!O20","v":4664032.6800741442},{"$f":"'Fuel Increase'!P20","v":4711939.6534932181},{"$f":"'Fuel Increase'!Q20","v":4759846.6269122902},{"$f":"'Fuel Increase'!R20","v":4807753.6003313493},{"$f":"'Fuel Increase'!S20","v":4855660.5737504214},{"$f":"'Fuel Increase'!T20","v":4903567.5471694944},{"$f":"'Fuel Increase'!U20","v":4951474.5205885544},{"$f":"'Fuel Increase'!V20","v":4999381.4940076265},{"$f":"'Fuel Increase'!W20","v":5047288.4674266987},{"$f":"'Fuel Increase'!X20","v":5095195.4408457717},{"$f":"'Fuel Increase'!Y20","v":5143102.4142648298},{"$f":"'Fuel Increase'!Z20","v":5191009.3876839019},{"$f":"'Fuel Increase'!AA20","v":5238916.3611029759},{"$f":"'Fuel Increase'!AB20","v":5286823.334522034},{"$f":"'Fuel Increase'!AC20","v":5334730.3079411061},{"$f":"'Fuel Increase'!AD20","v":5382637.2813601792},{"$f":"'Fuel Increase'!AE20","v":5430544.2547792383},{"$f":"'Fuel Increase'!AF20","v":5478451.2281983113},{"$f":"'Fuel Increase'!AG20","v":5526358.2016173825}]
["Ferry (VOC)",null,null,null,null,null,{"$f":"G50*$L$74*$F$93","v":3.1238101649590094E-2},3.1587693077242789E-2,3.1937284504895386E-2,3.2286875932548066E-2,3.263646736020076E-2,3.2986058787853358E-2,3.3335650215506052E-2,3.3685241643158739E-2,3.4034833070811329E-2,3.4384424498464024E-2,3.4734015926116718E-2,3.5083607353769308E-2,3.5433198781421996E-2,3.578279020907469E-2,3.6132381636727287E-2,3.6481973064379974E-2,3.6831564492032669E-2,3.7181155919685363E-2,3.7530747347337946E-2,3.7880338774990634E-2,3.8229930202643342E-2,3.8579521630295925E-2,3.8929113057948612E-2,3.9278704485601307E-2,3.9628295913253904E-2,3.9977887340906598E-2,4.0327478768559279E-2]
["Ferry(Nox)",null,null,null,null,null,{"$f":"G50*$L$75*$F$93","v":0.78673737487856532},0.7955418997231517,0.80434642456773553,0.81315094941232169,0.82195547425690807,0.83075999910149212,0.83956452394607817,0.84836904879066444,0.85717357363524815,0.86597809847983476,0.87478262332442092,0.88358714816900485,0.8923916730135909,0.90119619785817739,0.91000072270276133,0.9188052475473476,0.92760977239193387,0.93641429723652025,0.94521882208110386,0.95402334692569013,0.96282787177027662,0.97163239661486034,0.98043692145944661,0.98924144630403299,0.99804597114861682,1.0068504959932032,1.0156550208377892]
["Ferry (PM)",null,null,null,null,null,{"$f":"G50*$L$77*$F$93","v":4.627866911050384E-3},{"$f":"H50*$L$77*$F$93","v":4.6796582336655979E-3},4.731449556280797E-3,4.7832408788960092E-3,4.8350322015112239E-3,4.8868235241264239E-3,4.9386148467416369E-3,4.9904061693568499E-3,5.0421974919720482E-3,5.0939888145872629E-3,5.1457801372024759E-3,5.197571459817675E-3,5.249362782432888E-3,5.3011541050481019E-3,5.3529454276633028E-3,5.4047367502785158E-3,5.4565280728937288E-3,5.5083193955089427E-3,5.5601107181241401E-3,5.6119020407393531E-3,5.6636933633545687E-3,5.7154846859697669E-3,5.7672760085849799E-3,5.8190673312001938E-3,5.870858653815393E-3,5.9226499764306077E-3,5.9744412990458198E-3]
["Total Increase in Emissions by Type"]
["VOC",null,null,null,null,null,{"$f":"G46+G51","v":1.3969093711349787},{"$f":"H46+H51","v":1.4125424447075818},1.4281755182801807,1.4438085918527839,1.4594416654253872,1.4750747389979859,1.4907078125705893,1.5063408861431926,1.5219739597157911,1.5376070332883951,1.5532401068609976,1.5688731804335967,1.5845062540061996,1.6001393275788032,1.6157724011514021,1.631405474724005,1.6470385482966088,1.6626716218692117,1.6783046954418104,1.6939377690144135,1.7095708425870175,1.7252039161596158,1.7408369897322187,1.7564700633048227,1.7721031368774212,1.7877362104500247,1.8033692840226279]
["Nox",null,null,null,null,null,{"$f":"G43+G47+G52","v":76.653362497392735},{"$f":"H43+H47+H52","v":77.503957860202291},78.388634214017216,79.239229576826773,80.08982493963633,80.940420302445645,81.791015665255216,82.675692019070354,83.526287381879683,84.37688274468924,85.227478107498797,86.078073470308112,86.962749824123279,87.813345186932835,88.663940549742165,89.514535912551707,90.36513127536125,91.249807629176431,92.10040299198576,92.950998354795317,93.801593717604888,94.652189080414161,95.536865434229341,96.387460797038912,97.238056159848227,98.088651522657784,98.973327876472936]
["PM",null,null,null,null,null,{"$f":"G44+G48+G53","v":2.465581423117698},{"$f":"H44+H48+H53","v":2.4929045594525636},2.5214958256853031,2.5488189620201687,2.5761420983550334,2.603465234689891,2.6307883710247557,2.6593796372575036,2.6867027735923616,2.7140259099272264,2.7413490462620915,2.7686721825969483,2.7972634488296966,2.8245865851645613,2.8519097214994189,2.8792328578342832,2.9065559941691479,2.9351472604018967,2.9624703967367538,2.989793533071619,3.0171166694064846,3.0444398057413413,3.0730310719740896,3.1003542083089553,3.1276773446438115,3.1550004809786762,3.1835917472114246]
[null,"NPV"]
["Emissions Increase: Cost",{"$f":"SUM(B60:B62)","v":14636509.424110264}]
["VOC",{"$f":"NPV(7%,C60:AG60)","v":27332.778674406258},0,0,0,0,{"$f":"G55*$G$84","v":2712.4931107151415},2742.8491275342826,2773.2051443534151,2803.5611611725558,2833.9171779916974,2864.2731948108294,2894.629211629971,2924.9852284491121,2955.3412452682442,2985.6972620873867,3016.0532789065264,3046.4092957256594,3076.7653125447996,3107.1213293639416,3137.4773461830741,3167.8333630022148,3198.1893798213569,3228.5453966404975,3258.9014134596296,3289.2574302787707,3319.6134470979132,3349.9694639170443,3380.325480736185,3410.6814975553275,3441.0375143744595,3471.3935311936011,3501.7495480127423]
["NOx",{"$f":"NPV(7%,C61:AG61)","v":5911388.0092119332},0,0,0,0,{"$f":"G56*$G$85","v":586625.45954367192},593135.03563188133,599905.43233328837,606415.00842149765,612924.58450970706,619434.1605979146,625943.736686124,632714.13338753267,639223.70947574032,645733.28556394961,652242.86165215902,658752.43774036656,665522.83444177534,672032.41052998474,678541.9866181924,685051.56270640157,691561.13879461086,698331.53549601976,704841.11158422742,711350.68767243682,717860.26376064634,724369.83984885353,731140.23655026243,737649.81263847195,744159.38872667938,750668.96481488878,757439.36151629745]
["PM",{"$f":"NPV(7%,C62:AG62)","v":8697788.6362239234},0,0,0,0,{"$f":"G57*$G$86","v":863133.92519267939},872699.0223710424,882708.05781327421,892273.15499163722,901838.25216999988,911403.34934836009,920968.44652672275,930977.48196895747,940542.5791473178,950107.67632568046,959672.77350404323,969237.8706824031,979246.90612463804,988812.0033030007,998377.10048136092,1007942.1976597233,1017507.294838086,1027516.3302803211,1037081.4274586812,1046646.5246370439,1056211.621815407,1065776.7189937667,1075785.7544360016,1085350.8516143647,1094915.9487927244,1104481.0459710869,1114490.0814133219]
[]
["Net (Dis)Benefits","NPV"]
["603 and 605 Bridges",{"$f":"SUM(B66:B68)","v":-16111961.318629533},0,0,0,0,{"$f":"SUM(G66:G68)","v":1598993.033505185},{"$f":"SUM(H66:H68)","v":1617037.5177472327},1634377.2431122037,1652421.7273542525,1670466.2115963004,1688510.6958383434,1706555.1800803919,1723894.9054453685,1741939.389687411,1759983.8739294596,1778028.3581715079,1796072.8424135502,1813412.5677785277,1831457.0520205756,1849501.5362626181,1867546.0205046665,1885590.5047467155,1902930.2301116921,1920974.7143537346,1939019.1985957832,1957063.6828378309,1975108.1670798736,1992447.8924448511,2010492.3766868981,2028536.8609289418,2046581.3451709896,2063921.0705359669]
["VOC",{"$f":"-NPV(7%,C66:AG66)","v":-2025544.7391596765},0,0,0,0,{"$f":"G37-G60","v":201014.18212414044},{"$f":"H37-H60","v":203263.76936524414},205513.35660634711,207762.94384745078,210012.53108855439,212262.11832965736,214511.70557076106,216761.29281186473,219010.88005296767,221260.46729407131,223510.05453517498,225759.64177627792,228009.22901738159,230258.81625848525,232508.40349958828,234757.99074069189,237007.57798179553,239257.16522289923,241506.7524640022,243756.33970510578,246005.92694620945,248255.51418731245,250505.10142841606,252754.68866951973,255004.27591062273,257253.86315172637,259503.45039283007]
["NOx",{"$f":"-NPV(7%,C67:AG67)","v":-9886226.1233893018},0,0,0,0,{"$f":"G38-G61","v":981122.92092163186},992158.30965474853,1002932.8777746618,1013968.2665077788,1025003.6552408955,1036039.0439740086,1047074.4327071253,1057849.0008270424,1068884.3895601558,1079919.7782932725,1090955.1670263894,1101990.5557595021,1112765.1238794196,1123800.5126125361,1134835.901345649,1145871.2900787657,1156906.6788118826,1167681.2469317999,1178716.6356649129,1189752.0243980298,1200787.413131146,1211822.8018642594,1222597.3699841769,1233632.7587172929,1244668.1474504066,1255703.5361835228,1266478.1043034405]
["PM",{"$f":"-NPV(7%,C68:AG68)","v":-4200190.456080555},0,0,0,0,416855.93045941263,421615.43872724019,425931.00873119477,430690.5169990228,435450.02526685072,440209.53353467735,444969.0418025055,449284.61180646135,454044.12007428764,458803.62834211579,463563.13660994358,468322.64487777033,472638.21488172642,477397.72314955434,482157.23141738074,486916.73968520912,491676.24795303727,495991.81795699277,500751.32622481952,505510.83449264755,510270.34276047535,515029.85102830175,519345.42103225808,524104.92930008541,528864.43756791251,533623.94583574054,537939.51583969616]
["607 Bridge",{"$f":"-NPV(7%,C69:AG69)","v":-11006245.57455387},0,0,0,0,0,0,0,0,0,{"$f":"L65","v":1688510.6958383434},{"$f":"M65","v":1706555.1800803919},1723894.9054453685,1741939.389687411,1759983.8739294596,1778028.3581715079,1796072.8424135502,1813412.5677785277,1831457.0520205756,1849501.5362626181,1867546.0205046665,1885590.5047467155,1902930.2301116921,1920974.7143537346,1939019.1985957832,1957063.6828378309,1975108.1670798736,1992447.8924448511,2010492.3766868981,2028536.8609289418,2046581.3451709896,2063921.0705359669]
[]
["Fuel Consumption","Miles per Gallon","Gal/Hr",null,"Emissions Factors",null,null,null,null,null,null,"converted from g/kWh to g/gallon"]
["Trucks",{"$f":"'4-14'!AD7","v":5.8495025761055981},null,null,null,null,"Ferry ","Passenger Car","Light Truck","Train","Heavy Duty Vehicles","Ferry "]
["Buses",{"$f":"'4-23'!AD5","v":17.397560486833804},null,null,null,"Type","g/kWh","g/mi","g/mi","g/gal","g/mi","g/gal"]
["Buses (Motorcoach)",9,null,null,null,"VOC",0.27,1.034,1.224,null,0.44700000000000001,{"$f":"G74/40.7","v":6.633906633906634E-3}]
["Light Duty Vehicles",{"$f":"'4-23'!AD3","v":22.038465017853031},null,null,null,"NOx",6.8,0.69299999999999995,0.95,178.88,8.6129999999999995,{"$f":"G75/40.7","v":0.16707616707616707}]
["Air Piper Cherokee",null,15,null,null,"CO2",690,368.4,513.5,8887,null,16.953316953316953]
["Ferry (AMHS Columbia)",null,397,null,null,"PM2.5",0.04,4.1000000000000003E-3,4.4999999999999997E-3,6.6559999999999997,0.20200000000000001,9.8280098280098278E-4]
[{"$f":"'4-17'!A11","v":"Freight trains"},{"$f":"'4-17'!AH11","v":0.13377098182555894},null,null,null,"CO",null,9.4,11.84,26.623999999999999,2.3109999999999999]
[{"$f":"'4-17'!A12","v":"Freight cars"},{"$f":"'4-17'!$AJ$12","v":9.8987361002641965}]
[]
["Distance/Speed","Miles (1-way)",null,null,"US DOT BCA Guidance for Discretionary Grant Programs Table A-6: Damage Costs for Pollutant Emissions"]
["Anchorage to Seward",126,null,null,"Emission Type","$/short ton (2017$)","$/short ton (2018$)"]
["Homer to Anchorage",{"$f":"'AMHS Cost'!D42","v":221},null,null,"CO2","**","**"]
["Anchorage to Seward (Air)",{"$f":"'Air Travel'!E9","v":79},null,null,"VOC",1905,{"$f":"F84*'Alaska CPI'!$P$11","v":1941.7817410096266}]
["Air cruising speed",168,null,null,"Nox",7508,{"$f":"F85*'Alaska CPI'!$P$11","v":7652.9644679791481}]
["Rail (Anchorage to Seward)",114.3,null,null,"PM",343442,{"$f":"F86*'Alaska CPI'!$P$11","v":350073.17831802001}]
[null,null,null,null,"SO2",44373,{"$f":"F87*'Alaska CPI'!$P$11","v":45229.753907517144}]
["Air Parameters",null,null,null,"Note: 1 metric ton is equal to 1.1015 short tons"]
["Hours traveled",{"$f":"(B84/B85)","v":0.47023809523809523},null,null,"** US DOT does not currently have a recommended value for the damage costs of CO2 emissions."]
["# of passengers per flight",4]
["Fuel Consumption per flight",{"$f":"C76*B89","v":7.0535714285714288}]
[null,null,null,null,"Conversion"]
[{"$f":"'603 Snow River West'!A7","v":"Occupancy rate for personal vehicles:"},{"$f":"'603 Snow River West'!E7","v":1.7},null,null,"grams to short-tons",1.1000000000000001E-6]
[{"$f":"'603 Snow River West'!A8","v":"Occupancy rate for buses:"},{"$f":"'603 Snow River West'!E8","v":10.7},null,null,"240.7 kWh in 1 gallon [U.S.] of diesel oil"]
[{"$f":"'603 Snow River West'!A9","v":"Occupancy rate for commercial vehicles:"},{"$f":"'603 Snow River West'!E9","v":1}]
[]
["Ferry/Bus/Rail Parameters"]
["# of passengers on Columbia",600]
["# of trips required for personal travel",2]
["# of hours Homer to Seward",{"$f":"'AMHS Cost'!H30","v":9.1329479768786115}]
["# of days per year (ferry)",{"$f":"'AMHS Cost'!H3","v":215}]
["# of passengers (Motorcoach)",50]
["# of passengers per rail car",200]
["Cars per train",35]
["# of days per  year (rail)",{"$f":"365-B101","v":150}]

{"sheet":"Fuel Increase","index":25,"n_rows":60,"n_cols":33,"rows_kept":60,"cut":false,"hidden":false,"merged":[[1,6,1,32]]}
[]
["Bridge 603 amd 605 Baseline",null,null,"Load Limits","Load Limits","Load Limits\nSingle Lane","Bridge Closure"]
["Snow River Bridges",{"$f":"Traffic!G5","v":2018},{"$f":"Traffic!H5","v":2019},{"$f":"Traffic!I5","v":2020},{"$f":"Traffic!J5","v":2021},{"$f":"Traffic!K5","v":2022},{"$f":"Traffic!L5","v":2023},{"$f":"Traffic!M5","v":2024},{"$f":"Traffic!N5","v":2025},{"$f":"Traffic!O5","v":2026},{"$f":"Traffic!P5","v":2027},{"$f":"Traffic!Q5","v":2028},{"$f":"Traffic!R5","v":2029},{"$f":"Traffic!S5","v":2030},{"$f":"Traffic!T5","v":2031},{"$f":"Traffic!U5","v":2032},{"$f":"Traffic!V5","v":2033},{"$f":"Traffic!W5","v":2034},{"$f":"Traffic!X5","v":2035},{"$f":"Traffic!Y5","v":2036},{"$f":"Traffic!Z5","v":2037},{"$f":"Traffic!AA5","v":2038},{"$f":"Traffic!AB5","v":2039},{"$f":"Traffic!AC5","v":2040},{"$f":"Traffic!AD5","v":2041},{"$f":"Traffic!AE5","v":2042},{"$f":"Traffic!AF5","v":2043},{"$f":"Traffic!AG5","v":2044},{"$f":"Traffic!AH5","v":2045},{"$f":"Traffic!AI5","v":2046},{"$f":"Traffic!AJ5","v":2047},{"$f":"Traffic!AK5","v":2048},{"$f":"Traffic!AL5","v":2049}]
["Annual Average Daily Traffic"]
[{"$f":"Traffic!F27","v":"  Trucks AADT"},{"$f":"Traffic!G27","v":269.16406000000012},{"$f":"Traffic!H27","v":272.3548700000004},{"$f":"Traffic!I27","v":275.54568000000069},{"$f":"Traffic!J27","v":278.73649000000006},{"$f":"Traffic!K27","v":281.92730000000034},{"$f":"Traffic!L27","v":285.11811000000068},{"$f":"Traffic!M27","v":288.30892000000097},{"$f":"Traffic!N27","v":291.49973000000028},{"$f":"Traffic!O27","v":294.69054000000062},{"$f":"Traffic!P27","v":297.88135000000091},{"$f":"Traffic!Q27","v":301.07216000000028},{"$f":"Traffic!R27","v":304.26297000000056},{"$f":"Traffic!S27","v":307.45378000000085},{"$f":"Traffic!T27","v":310.64459000000022},{"$f":"Traffic!U27","v":313.8354000000005},{"$f":"Traffic!V27","v":317.02621000000079},{"$f":"Traffic!W27","v":320.21702000000016},{"$f":"Traffic!X27","v":323.40783000000044},{"$f":"Traffic!Y27","v":326.59864000000073},{"$f":"Traffic!Z27","v":329.7894500000001},{"$f":"Traffic!AA27","v":332.98026000000038},{"$f":"Traffic!AB27","v":336.17107000000067},{"$f":"Traffic!AC27","v":339.36188000000101},{"$f":"Traffic!AD27","v":342.55269000000033},{"$f":"Traffic!AE27","v":345.74350000000067},{"$f":"Traffic!AF27","v":348.93431000000095},{"$f":"Traffic!AG27","v":352.12512000000027},{"$f":"Traffic!AH27","v":355.31593000000061},{"$f":"Traffic!AI27","v":358.50674000000089},{"$f":"Traffic!AJ27","v":361.69755000000026},{"$f":"Traffic!AK27","v":364.88836000000055},{"$f":"Traffic!AL27","v":368.07917000000083}]
["# of rail cars",null,null,null,null,null,{"$f":"'ARRC cost'!G8","v":52.965216506658969},{"$f":"'ARRC cost'!H8","v":53.557960133086723},{"$f":"'ARRC cost'!I8","v":54.1507037595143},{"$f":"'ARRC cost'!J8","v":54.743447385942055},{"$f":"'ARRC cost'!K8","v":55.336191012369817},{"$f":"'ARRC cost'!L8","v":55.928934638797394},{"$f":"'ARRC cost'!M8","v":56.521678265225155},{"$f":"'ARRC cost'!N8","v":57.114421891652903},{"$f":"'ARRC cost'!O8","v":57.707165518080494},{"$f":"'ARRC cost'!P8","v":58.299909144508241},{"$f":"'ARRC cost'!Q8","v":58.892652770936003},{"$f":"'ARRC cost'!R8","v":59.48539639736358},{"$f":"'ARRC cost'!S8","v":60.078140023791342},{"$f":"'ARRC cost'!T8","v":60.670883650219089},{"$f":"'ARRC cost'!U8","v":61.263627276646673},{"$f":"'ARRC cost'!V8","v":61.856370903074428},{"$f":"'ARRC cost'!W8","v":62.449114529502182},{"$f":"'ARRC cost'!X8","v":63.041858155929944},{"$f":"'ARRC cost'!Y8","v":63.634601782357521},{"$f":"'ARRC cost'!Z8","v":64.227345408785283},{"$f":"'ARRC cost'!AA8","v":64.820089035213044},{"$f":"'ARRC cost'!AB8","v":65.412832661640607},{"$f":"'ARRC cost'!AC8","v":66.005576288068383},{"$f":"'ARRC cost'!AD8","v":66.59831991449613},{"$f":"'ARRC cost'!AE8","v":67.191063540923722},{"$f":"'ARRC cost'!AF8","v":67.783807167351469},{"$f":"'ARRC cost'!AG8","v":68.376550793779217}]
[{"$f":"Traffic!F28","v":"  Buses AADT"},{"$f":"Traffic!G28","v":32.832440000000013},{"$f":"Traffic!H28","v":33.221652727272776},{"$f":"Traffic!I28","v":33.610865454545539},{"$f":"Traffic!J28","v":34.000078181818182},{"$f":"Traffic!K28","v":34.389290909090953},{"$f":"Traffic!L28","v":34.778503636363716},{"$f":"Traffic!M28","v":35.16771636363648},{"$f":"Traffic!N28","v":35.556929090909122},{"$f":"Traffic!O28","v":35.946141818181886},{"$f":"Traffic!P28","v":36.335354545454649},{"$f":"Traffic!Q28","v":36.724567272727299},{"$f":"Traffic!R28","v":37.113780000000062},{"$f":"Traffic!S28","v":37.502992727272826},{"$f":"Traffic!T28","v":37.892205454545476},{"$f":"Traffic!U28","v":38.281418181818239},{"$f":"Traffic!V28","v":38.670630909091003},{"$f":"Traffic!W28","v":39.059843636363652},{"$f":"Traffic!X28","v":39.449056363636416},{"$f":"Traffic!Y28","v":39.838269090909179},{"$f":"Traffic!Z28","v":40.227481818181829},{"$f":"Traffic!AA28","v":40.616694545454592},{"$f":"Traffic!AB28","v":41.005907272727356},{"$f":"Traffic!AC28","v":41.395120000000119},{"$f":"Traffic!AD28","v":41.784332727272762},{"$f":"Traffic!AE28","v":42.173545454545526},{"$f":"Traffic!AF28","v":42.562758181818289},{"$f":"Traffic!AG28","v":42.951970909090939},{"$f":"Traffic!AH28","v":43.341183636363702},{"$f":"Traffic!AI28","v":43.730396363636466},{"$f":"Traffic!AJ28","v":44.119609090909115},{"$f":"Traffic!AK28","v":44.508821818181879},{"$f":"Traffic!AL28","v":44.898034545454642}]
["# of passengers",null,null,null,null,null,{"$f":"G7*$B$49","v":372.12998890909176},376.29456509091028,380.45914127272761,384.62371745454612,388.7882936363647,392.95286981818208,397.11744600000065,401.28202218181923,405.44659836363655,409.61117454545513,413.7757507272737,417.94032690909103,422.1049030909096,426.26947927272818,430.43405545454556,434.59863163636413,438.76320781818271,442.92778400000122,447.09236018181855,451.25693636363707,455.42151254545564,459.58608872727302,463.7506649090916,467.91524109091017,472.0798172727275,476.24439345454607,480.40896963636465]
["# of rail cars",null,null,null,null,null,{"$f":"ROUNDUP(G8/$B$58,1)","v":1.9000000000000001},1.9000000000000001,2,2,2,2,2,2.1,2.1,2.1,2.1,2.1,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.3000000000000003,2.4,2.4,2.4,2.4,2.5]
[{"$f":"Traffic!F29","v":"  Other Business AADT"},{"$f":"Traffic!G29","v":139.8992333333334},{"$f":"Traffic!H29","v":141.55767121212145},{"$f":"Traffic!I29","v":143.21610909090947},{"$f":"Traffic!J29","v":144.87454696969701},{"$f":"Traffic!K29","v":146.53298484848506},{"$f":"Traffic!L29","v":148.19142272727308},{"$f":"Traffic!M29","v":149.84986060606113},{"$f":"Traffic!N29","v":151.50829848484867},{"$f":"Traffic!O29","v":153.16673636363669},{"$f":"Traffic!P29","v":154.82517424242474},{"$f":"Traffic!Q29","v":156.48361212121227},{"$f":"Traffic!R29","v":158.1420500000003},{"$f":"Traffic!S29","v":159.80048787878835},{"$f":"Traffic!T29","v":161.45892575757588},{"$f":"Traffic!U29","v":163.1173636363639},{"$f":"Traffic!V29","v":164.77580151515195},{"$f":"Traffic!W29","v":166.43423939393949},{"$f":"Traffic!X29","v":168.09267727272751},{"$f":"Traffic!Y29","v":169.75111515151556},{"$f":"Traffic!Z29","v":171.4095530303031},{"$f":"Traffic!AA29","v":173.06799090909112},{"$f":"Traffic!AB29","v":174.72642878787917},{"$f":"Traffic!AC29","v":176.38486666666719},{"$f":"Traffic!AD29","v":178.04330454545476},{"$f":"Traffic!AE29","v":179.70174242424278},{"$f":"Traffic!AF29","v":181.3601803030308},{"$f":"Traffic!AG29","v":183.01861818181837},{"$f":"Traffic!AH29","v":184.67705606060639},{"$f":"Traffic!AI29","v":186.33549393939441},{"$f":"Traffic!AJ29","v":187.99393181818198},{"$f":"Traffic!AK29","v":189.65236969697},{"$f":"Traffic!AL29","v":191.31080757575805}]
[{"$f":"Traffic!F30","v":"  Personal AADT"},{"$f":"Traffic!G30","v":1623.0376000000008},{"$f":"Traffic!H30","v":1642.2779272727298},{"$f":"Traffic!I30","v":1661.5182545454591},{"$f":"Traffic!J30","v":1680.7585818181824},{"$f":"Traffic!K30","v":1699.9989090909114},{"$f":"Traffic!L30","v":1719.2392363636404},{"$f":"Traffic!M30","v":1738.4795636363694},{"$f":"Traffic!N30","v":1757.719890909093},{"$f":"Traffic!O30","v":1776.9602181818218},{"$f":"Traffic!P30","v":1796.200545454551},{"$f":"Traffic!Q30","v":1815.4408727272744},{"$f":"Traffic!R30","v":1834.6812000000034},{"$f":"Traffic!S30","v":1853.9215272727324},{"$f":"Traffic!T30","v":1873.1618545454558},{"$f":"Traffic!U30","v":1892.402181818185},{"$f":"Traffic!V30","v":1911.642509090914},{"$f":"Traffic!W30","v":1930.8828363636374},{"$f":"Traffic!X30","v":1950.1231636363664},{"$f":"Traffic!Y30","v":1969.3634909090956},{"$f":"Traffic!Z30","v":1988.603818181819},{"$f":"Traffic!AA30","v":2007.844145454548},{"$f":"Traffic!AB30","v":2027.084472727277},{"$f":"Traffic!AC30","v":2046.3248000000062},{"$f":"Traffic!AD30","v":2065.5651272727296},{"$f":"Traffic!AE30","v":2084.8054545454584},{"$f":"Traffic!AF30","v":2104.0457818181876},{"$f":"Traffic!AG30","v":2123.2861090909109},{"$f":"Traffic!AH30","v":2142.5264363636397},{"$f":"Traffic!AI30","v":2161.766763636369},{"$f":"Traffic!AJ30","v":2181.0070909090923},{"$f":"Traffic!AK30","v":2200.2474181818216},{"$f":"Traffic!AL30","v":2219.4877454545503}]
["# of passengers",null,null,null,null,null,{"$f":"G11*$B$48","v":2922.7067018181888},2955.415258181828,2988.1238145454581,3020.8323709090969,3053.5409272727366,3086.2494836363662,3118.9580400000059,3151.6665963636451,3184.3751527272748,3217.0837090909145,3249.7922654545537,3282.5008218181833,3315.2093781818226,3347.9179345454627,3380.6264909090924,3413.3350472727316,3446.0436036363708,3478.7521600000105,3511.4607163636401,3544.1692727272789,3576.877829090919,3609.5863854545487,3642.2949418181875,3675.0034981818271,3707.7120545454568,3740.4206109090965,3773.1291672727357]
["# of bus trips",null,null,null,null,null,{"$f":"G12/$B$57","v":58.454134036363776},59.108305163636558,59.762476290909163,60.416647418181938,61.070818545454728,61.724989672727325,62.379160800000115,63.033331927272904,63.687503054545495,64.341674181818291,64.995845309091067,65.650016436363671,66.304187563636447,66.95835869090925,67.612529818181841,68.26670094545463,68.92087207272742,69.575043200000209,70.2292143272728,70.883385454545575,71.537556581818379,72.191727709090969,72.845898836363745,73.500069963636548,74.154241090909139,74.808412218181928,75.462583345454718]
["# of rail cars",null,null,null,null,null,{"$f":"G12/$B$58","v":14.613533509090944},14.77707629090914,14.940619072727291,15.104161854545485,15.267704636363682,15.431247418181831,15.594790200000029,15.758332981818226,15.921875763636374,16.085418545454573,16.248961327272767,16.412504109090918,16.576046890909112,16.739589672727313,16.90313245454546,17.066675236363658,17.230218018181855,17.393760800000052,17.5573035818182,17.720846363636394,17.884389145454595,18.047931927272742,18.211474709090936,18.375017490909137,18.538560272727285,18.702103054545482,18.865645836363679]
["Bus & Personal Passengers"]
["# of passengers",null,null,null,null,null,{"$f":"G12+G8","v":3294.8366907272807},{"$f":"H12+H8","v":3331.7098232727385},3368.5829558181858,3405.4560883636432,3442.3292209091014,3479.2023534545483,3516.0754860000065,3552.9486185454643,3589.8217510909112,3626.6948836363695,3663.5680161818273,3700.4411487272746,3737.3142812727319,3774.1874138181911,3811.060546363638,3847.9336789090958,3884.8068114545536,3921.6799440000118,3958.5530765454587,3995.426209090916,4032.2993416363747,4069.1724741818216,4106.0456067272789,4142.9187392727372,4179.7918718181845,4216.6650043636428,4253.5381369091001]
["# of ferry trips",null,null,null,null,null,{"$f":"G16/$B$53","v":5.4913944845454674},5.5528497054545642,5.6143049263636433,5.6757601472727384,5.7372153681818361,5.7986705890909143,5.8601258100000111,5.921581030909107,5.9830362518181852,6.044491472727282,6.1059466936363789,6.1674019145454579,6.228857135454553,6.2903123563636516,6.3517675772727298,6.4132227981818266,6.4746780190909226,6.5361332400000194,6.5975884609090976,6.6590436818181935,6.7204989027272912,6.7819541236363694,6.8434093445454645,6.9048645654545622,6.9663197863636412,7.0277750072727381,7.0892302281818331]
["Increase in Fuel Consumption",null,null,null,null,null,{"$f":"SUM(G19:G23)","v":4936594.7604252594},{"$f":"SUM(H19:H23)","v":4991804.285248762},5047187.0140027944,5102396.5388262942,5157606.0636497978,5212815.5884732855,5268025.1132967873,5323407.8420508336,5378617.3668743195,5433826.891697824,5489036.4165213257,5544245.9413448125,5599628.6700988598,5654838.1949223615,5710047.7197458493,5765257.244569351,5820466.7693928527,5875849.4981469018,5931059.0229703868,5986268.5477938885,6041478.0726173921,6096687.597440877,6152070.3261949252,6207279.8510184279,6262489.3758419147,6317698.9006654173,6373081.6294194628]
["Air (Other Business Travel)",null,null,null,null,null,{"$f":"(G10/$B$45)*$B$46*365","v":95381.689159395537},96449.123450352068,97516.557741308294,98583.99203226481,99651.426323221371,100718.8606141776,101786.29490513411,102853.72919609067,103921.1634870469,104988.59777800342,106056.03206895998,107123.4663599162,108190.90065087272,109258.33494182928,110325.7692327855,111393.20352374202,112460.63781469858,113528.0721056551,114595.50639661134,115662.94068756788,116730.3749785244,117797.80926948064,118865.24356043719,119932.6778513937,121000.11214234994,122067.54643330649,123134.98072426302]
["Ferry (Personal Travel)",null,null,null,null,null,{"$f":"(G17*$B$55*$C$32)*$B$56","v":4280776.8927216055},4328683.8661406785,4376590.8395597376,4424497.8129788088,4472404.7863978818,4520311.7598169418,4568218.7332360139,4616125.706655086,4664032.6800741442,4711939.6534932181,4759846.6269122902,4807753.6003313493,4855660.5737504214,4903567.5471694944,4951474.5205885544,4999381.4940076265,5047288.4674266987,5095195.4408457717,5143102.4142648298,5191009.3876839019,5238916.3611029759,5286823.334522034,5334730.3079411061,5382637.2813601792,5430544.2547792383,5478451.2281983113,5526358.2016173825]
["Bus (Homer to Anchorage) (personal Travel)",null,null,null,null,null,{"$f":"G13*($B$38/$B$29)*$B$56","v":308605.35319309169},312059.01331668795,315512.67344028322,318966.33356387942,322419.99368747574,325873.65381107101,329327.31393466733,332780.97405826359,336234.6341818588,339688.29430545517,343141.95442905137,346595.6145526467,350049.2746762429,353502.93479983928,356956.59492343449,360410.25504703081,363863.91517062706,367317.57529422332,370771.23541781859,374224.89554141479,377678.55566501117,381132.21578860644,384585.87591220264,388039.53603579896,391493.19615939423,394946.85628299054,398400.5164065868]
["Rail (Bus+ Personal)",null,null,null,null,null,{"$f":"(G9+G14)*($B$41/$B$34)*$B$60","v":28602.089109720549},28885.351635953379,29341.818092731799,29625.080618964628,29908.343145197461,30191.605671430218,30474.868197663043,30931.334654441544,31214.597180674293,31497.859706907133,31781.122233139962,32064.384759372719,32520.851216151204,32804.113742384041,33087.376268616797,33370.638794849627,33653.901321082463,34110.367777860964,34393.630304093705,34676.892830326535,34960.155356559379,35243.417882792128,35699.884339570614,35983.146865803457,36266.409392036199,36549.671918269036,37006.138375047536]
["Rail (truck)",null,null,null,null,null,{"$f":"G6*($B$41/$B$34)*365","v":223228.73624144628},225726.93070509029,228225.12516873347,230723.31963237745,233221.51409602145,235719.70855966466,238217.90302330867,240716.09748695258,243214.29195059589,245712.48641423983,248210.68087788383,250708.87534152705,253207.06980517105,255705.26426881496,258203.45873245824,260701.65319610218,263199.84765974613,265698.04212339013,268196.23658703343,270694.43105067743,273192.62551432138,275690.81997796457,278189.01444160863,280687.20890525257,283185.40336889582,285683.59783253976,288181.7922961837]
[]
[]
["Fuel Consumption","Miles per Gallon","Gal/Hr"]
["Trucks",{"$f":"'4-14'!AD7","v":5.8495025761055981}]
["Buses",{"$f":"'4-23'!AD5","v":17.397560486833804}]
["Buses (Motorcoach)",9]
["Light Duty Vehicles",{"$f":"'4-23'!AD3","v":22.038465017853031}]
["Air Piper Cherokee",null,15]
["Ferry (AMHS Columbia)",null,397]
[{"$f":"'4-17'!A11","v":"Freight trains"},{"$f":"'4-17'!AH11","v":0.13377098182555894}]
[{"$f":"'4-17'!A12","v":"Freight cars"},{"$f":"'4-17'!$AJ$12","v":9.8987361002641965}]
[]
["Distance/Speed","Miles (1-way)"]
["Anchorage to Seward",126]
["Homer to Anchorage",{"$f":"'AMHS Cost'!D42","v":221}]
["Anchorage to Seward (Air)",{"$f":"'Air Travel'!E9","v":79}]
["Air cruising speed",168]
["Rail (Anchorage to Seward)",114.3]
[]
["Air Parameters"]
["Hours traveled",{"$f":"(B39/B40)","v":0.47023809523809523}]
["# of passengers per flight",4]
["Fuel Consumption per flight",{"$f":"C31*B44","v":7.0535714285714288}]
[]
[{"$f":"'603 Snow River West'!A7","v":"Occupancy rate for personal vehicles:"},{"$f":"'603 Snow River West'!E7","v":1.7}]
[{"$f":"'603 Snow River West'!A8","v":"Occupancy rate for buses:"},{"$f":"'603 Snow River West'!E8","v":10.7}]
[{"$f":"'603 Snow River West'!A9","v":"Occupancy rate for commercial vehicles:"},{"$f":"'603 Snow River West'!E9","v":1}]
[]
["Ferry/Bus/Rail Parameters"]
["# of passengers on Columbia",600]
["# of trips required for personal travel",2]
["# of hours Homer to Seward",{"$f":"'AMHS Cost'!H30","v":9.1329479768786115}]
["# of days per year (ferry)",{"$f":"'AMHS Cost'!H3","v":215}]
["# of passengers (Motorcoach)",50]
["# of passengers per rail car",200]
["Cars per train",35]
["# of days per  year (rail)",{"$f":"365-B56","v":150}]

{"sheet":"4-23","index":26,"n_rows":41,"n_cols":30,"rows_kept":41,"cut":false,"hidden":false,"merged":[[37,0,37,26],[38,0,38,26],[39,0,39,26],[40,0,40,26],[31,0,31,26],[32,0,32,26],[33,0,33,26],[34,0,34,26],[35,0,35,26],[36,0,36,26],[30,0,30,26],[19,0,19,26],[20,0,20,26],[21,0,21,26],[22,0,22,26],[23,0,23,26],[24,0,24,26],[25,0,25,26],[26,0,26,26],[27,0,27,26],[28,0,28,26],[29,0,29,26],[18,0,18,26],[0,0,0,29],[14,0,14,26],[15,0,15,26],[16,0,16,26],[17,0,17,26]]}
["Table 4-23:  Average Fuel Efficiency of U.S. Light Duty Vehicles"]
[null,1980,1985,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016]
["Average U.S. light duty vehicle fuel efficiency (mpg) (calendar year)",14.9,16.5,18.8,19.5,19.5,19.2,19.391912792400316,19.600000000000001,19.613064628590077,19.7,19.600000000000001,19.6169799301619,20.025917745968933,20.235500830414114,20.081724449953334,19.500191666378555,19.644668455557788,20.17405223099016,20.435838690204918,21.275150069239668,21.824861521647339,21.696377619738911,21.52525404652636,21.427662469217953,21.533922510837105,21.634777282085086,21.402990506023979,21.97931346871923,22.038465017853031]
["Light duty vehicle, short wheel basea,b",15.983485209256079,17.515865604612728,20.324466118928257,21.199051639303363,21.045125755196853,20.590440598375299,20.804309761425465,21.128875353245995,21.234214226373929,21.5,21.4,21.411535595460045,21.902175382844323,22.136470705948263,21.974908646679772,22.160056474630601,22.544398515672704,22.067355091809322,22.537768096638615,22.865639407597879,23.654817692277319,23.532242432153808,23.341158652912874,23.158820320723169,23.282424654257547,23.410443534113835,23.203281716521573,23.856606399220034,23.956897997214828]
["Light duty vehicle, long wheel basea",12.226113712020926,14.287840022769533,16.134620950781546,16.992322720984472,17.270284553598483,17.403240956388242,17.333758029999402,17.32348620428797,17.24330573856767,17.200000256299973,17.100000000000001,17.07612695784622,17.436339940049649,17.622862736948161,17.494243220241437,16.196939606414382,16.196939606414379,17.684178534519752,17.837785262306351,17.073137862941504,17.336446788414928,17.292756750601264,17.177793762471715,17.098684146335689,17.122116849611885,17.159536947838717,17.097833372547274,17.340799670730558,17.397560486833804]
["New vehicle fuel efficiency (mpg)c (model year)"]
["Light-duty vehicle"]
["Passenger car",24.3,27.6,28,28.4,27.9,28.4,28.3,28.6,28.5,28.7,28.8,28.3,28.5,28.8,29,29.5,29.491622052528175,30.321077440674379,30.0877234841691,31.242346519191152,31.46940199977012,32.900456397437111,33.938046561397755,33.126551276411561,35.270904814074513,36.399910004584484,36.537354978947064,37.243202896985352,37.684754609195146]
["Domestic",22.6,26.3,26.9,27.3,27,27.8,27.5,27.7,28.1,27.8,28.6,28,28.7,28.7,29.1,29.1,29.9,30.5,30.3,30.6,31.2,32.1,33.1,32.700000000000003,34.799999999999997,36.1,36.299999999999997,37.200000000000003,37.299999999999997]
["Imported",29.6,31.5,29.9,30.1,29.2,29.6,29.7,30.3,29.6,30.1,29.2,29,28.3,29,28.8,29.9,28.7,29.9,29.7,32.200000000000003,31.8,33.799999999999997,35.200000000000003,33.700000000000003,36,36.799999999999997,36.9,37.299999999999997,38.200000000000003]
["Light truck (<8,500 lbs GVWR)d",18.5,20.7,20.8,21.3,20.8,21,20.8,20.5,20.8,20.6,21,20.9,21.3,20.9,21.4,21.8,21.5,22.1,22.5,23.1,23.6,24.8,25.2,24.7,25,25.7,26.5,27.3,27.4]
["CAFE standards (mpg)c (model year)"]
["Passenger car",20,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,30.170620510564625,32.974694474876799,33.499910004584478,34.237354978947067,35.45921738191209,36.884754609195149]
["Light trucke","U",19.5,20,20.2,20.2,20.399999999999999,20.5,20.6,20.7,20.7,20.7,20.7,20.7,20.7,20.7,20.7,20.7,21,21.6,22.2,22.4,23,23.4,24.3,25.3,25.9,26.3,27.6,28.8]
["KEY: CAFE = Corporate Average Fuel Economy; GVWR = gross vehicle weight rating; mpg = miles per gallon; U = data are not available."]
[]
["a 1960-2006 data are for Passenger car and Other 2-axle, 4-tire vehicles, respectively. The data from 1960-2006 are not comparable to the data from 2007-14."]
["b From 1980 to 1994, Light duty vehicle, short wheel base (previously Passenger car) fuel efficiency includes motorcycles."]
["c Assumes 55% city and 45% highway-miles. The source calculated average miles per gallon for light-duty vehicles by taking the reciprocal of the sales-weighted average of gallons per mile. This is called the harmonic average. "]
["d Beginning with FY 1999, the total Light truck fleet ceased to be categorized by either domestic or import fleets."]
["e No combined figure is available for 1980. In 1980, CAFE standard for 2 wheel drive, and 4 wheel drive light trucks were 16.0, and 14.0 mpg respectively. "]
[]
["NOTES"]
["Data for 2007-14 were calculated using a new methodology developed by FHWA. Data for these years are based on new categories and are not comparable to previous years. The new category Light duty vehicle, short wheel base includes passenger cars, light trucks, vans and sport utility vehicles with a wheelbase (WB) equal to or less than 121 inches. The new category Light duty vehicle, long wheel base includes large passenger cars, vans, pickup trucks, and sport/utility vehicles with wheelbases (WB) larger than 121 inches. "]
["The fuel efficiency figures for Light duty vehicles represent the sales-weighted harmonic average of the combined Passenger car and Light truck fuel economies."]
[]
["SOURCES"]
["Average U.S. light duty vehicle fuel efficiency:"]
["Passenger car:"]
["1980-94: U.S. Department of Transportation, Federal Highway Administration, Highway Statistics Summary to 1995, table VM-201A, available at http://www.fhwa.dot.gov/policyinformation/statistics.cfm as of Oct. 6, 2011. "]
["1995-2016: Ibid., Highway Statistics (Washington, DC: Annual Issues), table VM-1, available at http://www.fhwa.dot.gov/policyinformation/statistics.cfm as of May 16, 2018."]
["Light duty vehicle, short wheel base:"]
["2007-16: U.S. Department of Transportation, Federal Highway Administration, Highway Statistics (Washington, DC: Annual Issues), table VM-1, available at http://www.fhwa.dot.gov/policyinformation/statistics.cfm as of May 16, 2018."]
["Other 2-axle 4-tire vehicle:"]
["1980-94: U.S. Department of Transportation, Federal Highway Administration, Highway Statistics Summary to 1995, table VM-201A, available at http://www.fhwa.dot.gov/policyinformation/statistics.cfm as of Oct. 6, 2011. "]
["1995-2006: Ibid., Highway Statistics (Washington, DC: Annual Issues), table VM-1, available at http://www.fhwa.dot.gov/policyinformation/statistics.cfm as of Oct. 6, 2011."]
["Light duty vehicle, long wheel base:"]
["2007-16: U.S. Department of Transportation, Federal Highway Administration, Highway Statistics (Washington, DC: Annual Issues), table VM-1, available at http://www.fhwa.dot.gov/policyinformation/statistics.cfm as of May 16, 2018."]
["New vehicle fuel efficiency (based on model year production) and CAFE standards:"]
["1960-2014: U.S. Department of Transportation, National Highway Traffic Safety Administration, Summary of Fuel Economy Performance (Washington, DC: Annual Issues), available at http://www.nhtsa.gov/fuel-economy as of Mar. 3, 2016."]
["2015-16: U.S. Department of Transportation, National Highway Traffic Safety Administration, Fleet Fuel Economy Performance Report, available at https://one.nhtsa.gov/cafe_pic/CAFE_PIC_fleet_LIVE.html as of May 16, 2018."]

{"sheet":"4-14","index":27,"n_rows":18,"n_cols":30,"rows_kept":18,"cut":false,"hidden":false,"merged":[[13,0,13,9],[14,0,14,9],[15,0,15,9],[16,0,16,9],[17,0,17,9],[12,0,12,9],[0,0,0,29],[8,0,8,9],[9,0,9,9],[10,0,10,9],[11,0,11,9]]}
["Table 4-14:  Combination Truck Fuel Consumption and Travel"]
[null,1965,1970,1975,1980,1985,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013]
["Number registered (thousands)",786.51,905.08199999999999,1130.7470000000001,1416.8689999999999,1403.2660000000001,1708.895,1691.3309999999999,1675.3630000000001,1680.3050000000001,1681.5,1695.751,1746.586,1789.9680000000001,1997.345,2028.5619999999999,2096.6190000000001,2154.174,2276.6610000000001,1908.365,2010.335,2086.759,2169.6700182,2635.347200650016,2585.2294702872141,2617.1177124895999,2552.8650093565898,2451.6381930718298,2469.0938507155201,2471.3487033206202]
["Vehicle-miles traveled (millions)",31700,35100,46700,68700,78100,94300,96600,99500,103100,108900,115500,118899,124584,128359,132384,135020,136584,138737,140160,142370,144028,142169.22730548185,184199.09137989173,183825.72418631049,168099.53433899098,175788.97173715092,163791.29311902,163601.73110557569,168435.87241446885]
["Fuel consumed (million gallons)",6658,7348,9177,13037,14005,16133,16809,17216,17748,18653,19777,20192.512999999999,20301.692999999999,25157.972000000002,24537.32,25665.692999999999,25511.844000000001,26479.63,23815.421999999999,24190.903999999999,27689,28106.543604933839,30904.395402290378,30560.881596130024,28049.987288215099,29926.6635793969,28181.0389871763,27975.3313478985,28794.9052458761]
["Average miles traveled per vehicle (thousands)",{"$f":"B4/B3","v":40.304636940407626},{"$f":"C4/C3","v":38.781016526679352},41.300131682860972,48.487192535089697,55.655877075337102,55.181857282044831,57.114781198949231,59.390114261804754,61.357908236897465,64.763603925066903,68.111414942406043,68.075090490820372,69.601244268053946,64.264811537315779,65.26002163108646,64.398920357012884,63.404348952313043,60.938804679308866,73.44506947046294,70.819042597378044,69.019949117267501,65.525737145701157,69.895568725995005,71.106153747306536,64.23078852616149,68.859485751444339,66.808917230072339,66.259826882710612,68.155445724090043]
["Average miles traveled per gallon",{"$f":"B4/B5","v":4.7611895464103338},{"$f":"C4/C5","v":4.7768100163309741},5.088808978969162,5.2696172432308046,5.5765797929310956,5.8451620901258288,5.7469212921649113,5.7795074349442377,5.8091052512959207,5.83820297003163,5.8401173079840216,5.888271558869369,6.1366310681577145,5.1021203139903326,5.3952102348585749,5.2607190462381048,5.353748635339727,5.2393858977636771,5.885262079336659,5.8852699345175363,5.2016324172053885,5.0582252056252619,5.9602878160897594,6.0150661429082808,5.9928559899781559,5.8739916419608287,5.8121098087814564,5.8480712550296712,5.8495025761055981]
["Average fuel consumed per vehicle (gallons)",{"$f":"B5/B3*1000","v":8465.2451971367191},{"$f":"C5/C3*1000","v":8118.601408491164},8115.8738426898317,9201.2740768553776,9980.2888404621772,9440.6034308719973,9938.3266788109486,10275.9819812184,10562.36814149812,11093.071662206363,11662.679249488869,11561.132975988585,11341.930693733071,12595.706800778034,12095.918192295823,12241.467333836046,11842.982043233278,11630.90596272348,12479.490034663178,12033.270076877732,13268.901679590217,12954.294141120854,11726.878111038925,11821.341953344965,10717.892876714299,11722.775575563806,11494.778906126559,11330.201701240117,11651.494265939045]
["KEY:  R = revised."]
[]
["NOTES"]
["Data for 2007-13 were calculated using new sources and a new methodology developed by FHWA. Data for these years are not comparable to previous years. The FHWA estimates national trends by using State reported Highway Performance and Monitoring System (HPMS) data, fuel consumption data (MF-21 and MF-27), vehicle registration data (MV-1, MV-9, and MV-10), other data such as the R. L. Polk vehicle data, and a host of modeling techniques. Starting with the 2007 VM-1, an enhanced methodology is used to provide timely indictors on both travel and travel behavior changes."]
["From 1998-2006, the Federal Highway Administration (FHWA) used the Census Bureau's Vehicle Inventory and Use Survey (VIUS) for its baseline estimate of combination trucks. Prior to 1998, the FHWA used the Census Bureau's 1992 Transportation Inventory and Use Survey (TIUS) for its baseline estimates. Therefore, post-1997 data may not be comparable to 1997 and earlier years."]
["In 1995, the U.S. Department of Transportation, Federal Highway Administration revised its vehicle categories beginning with 1993 data to include passenger cars, other 2-axle 4-tire vehicles, single-unit 2-axle 6-tire or more trucks, and combination trucks. Pre-1993 data have been reassigned to the most appropriate category. "]
[]
["SOURCES  "]
["1965-94: U.S. Department of Transportation, Federal Highway Administration, Highway Statistics Summary to 1995, FHWA-PL-97-009 (Washington, DC: July 1997), table VM-201A, available at http://www.fhwa.dot.gov/policyinformation/statistics.cfm as of Mar. 23, 2009."]
["1995-2013: Ibid., Highway Statistics (Washington, DC: Annual issues), table VM-1, available at http://www.fhwa.dot.gov/policyinformation/statistics.cfm as of Feb. 12, 2015."]

{"sheet":"4-17","index":28,"n_rows":36,"n_cols":36,"rows_kept":36,"cut":false,"hidden":false,"merged":[[21,0,21,16],[22,0,22,16],[23,0,23,16],[24,0,24,16],[30,0,30,16],[25,0,25,16],[26,0,26,16],[27,0,27,16],[28,0,28,16],[29,0,29,16],[20,0,20,16],[0,0,0,33],[16,0,16,16],[17,0,17,16],[18,0,18,16],[19,0,19,16]]}
["Table 4-17:  Class I Rail Freight Fuel Consumption and Travel"]
[null,1960,1965,1970,1975,1980,1985,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
["Number in use"]
["Locomotivesa",29031,27780,27077,27846,28094,22548,18835,18344,18004,18161,18505,18812,19269,19684,20261,20256,20028,19745,20506,20774,22015,22779,23732,24143,24003,24045,23893,24250,24707,25033,25916,26574,26716]
["Freight carsb",1965486,1800662,1784181,1723605,1710827,1421686,1212261,1189660,1173136,1173132,1192412,1218927,1240573,1270419,1315667,1368836,1380796,1314136,1299670,1278980,1287920,1316522,1361250,1385709,1604690.9999999998,1565218,1504081.9999999998,1486202.0000000002,1502965.0000000002,1516592.9999999998,1556390.9999999998,1609052.0000000002,1632448]
["Miles traveled (millions)"]
["Freight train-milesc",404.464,420.96199999999999,427.065,402.55700000000002,428.49799999999999,347.29199999999997,379.58199999999999,374.97399999999999,390.24099999999999,405.44600000000003,440.89600000000002,458.27100000000002,468.79199999999997,474.95400000000001,474.947,490.44200000000001,504.00099999999998,499.54599999999999,499.66800000000001,515.99900000000002,534.69600000000003,547.56600000000003,562.60699999999997,543.47500000000002,524.22276999999997,436.23472499999997,475.905599,493.31086499999998,500.14820500000002,503.98393099999998,518.16682200000002,494.58969000000002,452.84623200000004]
["Locomotive unit-miles","N","N","N",1479,1531,1228,1280,1238,1278,1320,1405,1445,1465,1423,1440,1504,1502.8190770000001,1477.5456899999999,1443.5312980000001,1484.074447,1538.3848760000001,1587.650038,1659.8475289999999,1608.7550000000001,1558.8554799999999,1309.1507939999999,1414.8879380000001,1468.225001,1485.6508230000002,1496.774973,1523.4229399999999,1509.5671520000001,1430.966138]
["Freight car-miles",28170,29336,29890,27656,29277,24920,26159,25628,26128,26883,28485,30383,31715,31660,32657,33851,34590,34243,34680,35555,37071,37712,38955,38186,37226.180999999997,32114.636999999999,35540.874000000003,36648.921000000002,36524.762999999999,35252.915000000001,37193.233,35852.845999999998,32571.598999999998,34146.741545454497,33836.8504545455]
["Average miles traveled per gallon"]
["Freight trains",{"$f":"B7/B13","v":0.11679584175570315},0.11719432071269488,0.12046967559943582,0.11007847962811047,0.10975870901639344,0.11166945337620578,0.12185617977528089,0.12903441156228493,0.12986389351081531,0.13129727979274614,0.1322407985927575,0.13168706896551724,0.13098407376362112,0.13285426573426573,0.13255567959810216,0.13201668909825034,0.13621648648648649,0.13464851752021564,0.13395924932975872,0.13486644014636698,0.13173096821877311,0.13361786237188875,0.13420968511450382,0.13379492860659775,0.1348939722293418,0.13664980761125878,0.13620983351783389,0.13387249315512101,0.13892064422183895,0.13686356624033746,0.13398155824085833,0.13395147364420459,0.13377098182555894]
["Freight cars",{"$f":"B9/B13","v":8.134565405717586},8.1670378619153681,8.4315937940761643,7.5624829094886517,7.4992315573770494,8.0128617363344059,8.3977528089887645,8.8189951823812809,8.694841930116473,8.7056347150259068,8.5436909110418267,8.730747126436782,8.8614138027381948,8.8559440559440556,9.1144292492324865,9.1119784656796767,9.3486486486486484,9.2299191374663074,9.2975871313672922,9.2929952953476214,9.1330376940133036,9.202537823328452,9.2927003816793885,9.4007877892663707,9.5791097094436619,10.059857035808905,10.172220164651419,9.945620041664947,10.145080108824915,9.57339980600986,9.6169941836903519,9.7101529876992103,9.6216650817984348,{"$f":"AI9/AI13","v":9.8717125413629887},{"$f":"AJ9/AJ13","v":9.8987361002641965}]
["Fuel consumed (million gallons)d",3463,3592,3545,3657,3904,3110,3115,2906,3005,3088,{"$f":"3081.657204+252.381948","v":3334.0391520000003},3480,3579,3575,3583,3715,3700,3710,3730,3826,4059,4098,4192,4062,3886.1838030000004,3192.3552079999999,3493.9151360000001,3684.930738,3600.2439219999997,3682.3819869999998,3867.44884,3692.3049559999999,3385.2351670000003,3459.0494204909101,3418.3000851636398]
["Revenue ton-miles per gallon of fuel consumed",165.26393300606409,194.28674832962139,215.74301833568407,206.24883784522834,235.38883196721312,281.98842443729905,331.9322632423756,357.49311768754302,355.00199667221295,359.23218911917098,360.13827234553088,375.19770114942531,378.86979603241127,377.32195804195806,384.25955902874688,385.85760430686406,396.20540540540543,403.09218328840973,404.02439678284185,405.49869315211708,409.60778516876076,413.96412884333819,422.68535305343511,435.88010832102412,457.32170223859066,479.96336816162972,483.98530507410703,469.27787547468421,475.6807280570697,472.70674936635788,478.66928602990907,470.78541039122126,468.33965021254903]
["Average miles traveled per locomotive (thousands)","N","N","N",{"$f":"E8/E4*1000","v":53.11355311355311},54.495621840962478,54.461593045946422,67.958587735598627,67.488006977758388,70.984225727616092,72.68322228952151,{"$f":"L8/L4*1000","v":75.925425560659292},76.812672762066768,76.028854636981677,72.292217029059131,71.072503825082677,74.24960505529225,75.035903584981043,74.83138465434287,70.395557300302343,71.439031818619426,{"$f":"(V8/V4)*1000","v":69.87894054054054},{"$f":"(W8/W4)*1000","v":69.697969094341289},{"$f":"(X8/X4)*1000","v":69.941325172762518},{"$f":"(Y8/Y4)*1000","v":66.634428198649715},64.944193642461357,54.445863755458518,59.217676223161597,60.545360865979376,60.1307654915611,59.792073383134266,58.783104645778664,56.806169639497256,53.56214021560114]
["Average fuel consumed per locomotivea (thousand gallons)",{"$f":"(B13/B4)*1000","v":119.28628018325239},129.3016558675306,130.92292351442183,131.32945485886663,138.9620559550082,137.92797587369168,165.38359437217946,158.41692106410815,166.90735392135082,170.0346897197291,180.16963804377198,184.98830533701894,185.73875136229177,181.61958951432635,176.84220917032724,183.40244865718799,184.74136209306971,187.8956697898202,181.89798107870865,184.17252334649081,184.37429025664321,179.90254181482945,176.63913703017022,168.247525162573,161.90408711411075,132.76586433770015,146.23174720629473,151.95590672164948,145.71756676245599,147.10110602005352,149.23016051859855,138.9442671784451,126.71190174427311]
["KEY:  N = data do not exist; P = preliminary."]
[]
["a For 1960-80, the total includes a small number of steam and electric units, which are not included in the per locomotive fuel consumption figure."]
["b For 1960-2007 United States owners only. Includes cars owned by Class I railroads, other railroads, car companies, and shippers. The AAR's Policy & Economics Department no longer collects freight car data by US, Canada, or Mexico -- Total North America is used instead."]
["c Based on the distance run between terminals and/or stations; does not include yard or passenger train-miles."]
["d Excludes passenger and work trains."]
[]
["SOURCES"]
["All data except for locomotive unit-miles:"]
["1960-2007: Association of American Railroads, Railroad Facts (Washington, DC: Annual Issues), pp. 33, 34, 40, 49, and 51, and similar pages in earlier editions."]
["2008-16: Association of American Railroads, personal communication,  May 20, 2013 and Feb. 6, 2018."]
["Locomotive unit-miles:"]
["1975-92, 2002: Ibid., Railroad Ten-Year Trends (Washington, DC: Annual Issues)."]
["1993-2001, 2003-04: Ibid., Analysis of Class I Railroads (Washington, DC: Annual Issues)."]
["2005-16: Association of American Railroads, personal communications, Jun. 13, 2007, Apr. 24, 2008, Apr. 28, 2010, Aug. 12, 2011, May 04, 2012, May 20, 2013, and Feb. 6, 2018."]
[]
[]
[]
["Average miles traveled per gallon"]
["Car",8.1300000000000008,8.43,7.5,8.4,8.5399999999999991,8.73,8.86,8.86,9.11,9.11,9.35,9.23,9.3000000000000007,9.2899999999999991,9.1300000000000008,9.1999999999999993,9.2899999999999991,9.4,9.58,10.06]