{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Inputs","Detailed Inputs","Results","Inputs_Results","Cost_by_Year","Calculations"],"not_rendered":{"charts":2,"images":6,"macros":1,"external_links":0,"defined_names":27,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Inputs","index":0,"n_rows":73,"n_cols":10,"rows_kept":73,"cut":false,"hidden":false,"merged":[[2,2,2,11],[3,2,3,11],[4,2,4,11],[11,3,11,10],[16,3,16,10],[17,3,17,10],[19,3,19,10],[23,6,23,9],[18,3,18,10],[12,3,12,10],[13,3,13,10],[14,3,14,10],[15,3,15,10],[43,9,43,10],[58,9,58,10],[45,9,45,10],[46,9,46,10],[47,9,47,10],[48,9,48,10],[49,9,49,10],[50,9,50,10],[51,9,51,10],[52,9,52,10],[64,9,64,10],[65,9,65,10],[53,9,53,10],[60,9,60,10],[61,9,61,10],[63,9,63,10]]}
[]
[]
[null,null,"TCRP E-09"]
[null,null,"TRANSIT STATE OF GOOD REPAIR"]
[null,null,"VEHICLE REPLACEMENT MODEL - INPUTS"]
[]
[null,null,"INSTRUCTIONS"]
[]
[null,null,"Note: this model is used to predict the average annual cost, the cost-minimizing "]
[null,null,"  replacement age, and prioritization data for transit vehicles. "]
[null,null,"  To use this model please follow these instructions, and see the TCRP E-09 report for more information."]
[null,null,null,"1.  Open the spreadsheet with macros enabled"]
[null,null,null,"2.  Select an asset type from the dropdown or select \"User-Specified\" if developing a new model."]
[null,null,null,"3.  Enter accumulated mileage (per vehicle) and number of vehicles for up to 20 subfleets of the same vehicle type."]
[null,null,null,"4.  Enter the base year and base year fleet statistics."]
[null,null,null,"5.  Enter the cost of a new vehicle."]
[null,null,null,"6.  If desired enter an estimate of other replacement benefits per vehicle mile (e.g., reduced emissions)."]
[null,null,null,"7.  If desired enter the delay cost, typical schedule headway, recovery time, vehicles per consist, and/or the discount rate."]
[null,null,null,"8.  If desired click the \"Click to Edit Details\" button to edit additional details (necessary only for a new model)."]
[null,null,null,"9.  To view results click the \"Click for Results\" button."]
[]
[null,null,"REQUIRED INPUTS"]
[]
[null,null,"Vehicle Type:",null,null,null,"Bus"]
[]
[]
[null,null,"Inventory Description:"]
[null,null,null,null,"Accumulated","Number of",null,null,"Accumulated","Number of"]
[null,null,null,"Group","Milegage","Vehicles",null,"Group","Milegage","Vehicles"]
[]
[null,null,null,1,147882,90,null,11,162325,6]
[null,null,null,2,114252,25,null,12,212726,60]
[null,null,null,3,456352,117,null,13,25063,26]
[null,null,null,4,296374,25,null,14,18970,54]
[null,null,null,5,418462,159,null,15]
[null,null,null,6,246390,40,null,16]
[null,null,null,7,245590,60,null,17]
[null,null,null,8,285708,165,null,18]
[null,null,null,9,272171,10,null,19]
[null,null,null,10,191941,39,null,20]
[]
[null,null,"Base Year Statistics:"]
[null,null,null,null,null,null,null,null,"Override"]
[null,null,null,null,null,null,null,"Default","Value","Notes"]
[]
[null,null,"Base Year",null,null,null,null,2009,2009]
[null,null,"Passenger Miles (000)",null,null,null,null,1,259207.64300000001]
[null,null,"Unlinked Trips (000)",null,null,null,null,1,58485.434000000001]
[null,null,"Vehicle Miles (000)",null,null,null,null,1,31005.728999999999]
[null,null,"Revenue Vehicle Miles (000)",null,null,null,null,1,23747.017]
[null,null,"Revenue Vehicle Hours (000)",null,null,null,null,1,1746.548]
[null,null,"Number of Road Calls (buses) or Failures (rail)",null,null,null,null,1,4299]
[null,null,"Energy Cost for Vehicle Operations (000)",null,null,null,null,1,22956.314999999999]
[null,null,"Vehicle Maintenance Cost (000)",null,null,null,null,1,58574.451999999997]
[]
[null,null,"OPTIONAL INPUTS"]
[]
[null,null,null,null,null,null,null,null,"Override"]
[null,null,null,null,null,null,null,"Default","Value","Notes"]
[]
[null,null,"New Vehicle Cost ($ per vehicle)",null,null,null,null,397000]
[null,null,"Other Benefits of Replacement ($/vehicle mile)",null,null,null,null,0,null,"results in higher benefit for replacement"]
[null,null,"Passenger Delay Cost ($ per hour)",null,null,null,null,48.4]
[null,null,"Typical Schedule Headway (min)",null,null,null,null,30]
[null,null,"Typical Recovery Time After Road Call/Failure (min)",null,null,null,null,60]
[null,null,"Vehicles per Consist",null,null,null,null,1,null,"leave blank for buses"]
[null,null,"Discount Rate (%)",null,null,null,null,7.0000000000000007E-2]
[]
[null,null,"Vehicle List"]
[null,null,"Bus"]
[null,null,"Heavy Rail"]
[null,null,"Light Rail"]
[null,null,"User-Specified"]

{"sheet":"Detailed Inputs","index":1,"n_rows":44,"n_cols":12,"rows_kept":44,"cut":false,"hidden":false,"merged":[[32,10,32,11],[2,2,2,12],[3,2,3,12],[4,2,4,12],[37,10,37,11],[8,3,8,4],[8,8,8,9],[8,5,8,6],[8,10,8,11],[33,10,33,11],[34,10,34,11],[35,10,35,11],[36,10,36,11],[30,10,30,11]]}
[]
[]
[null,null,"TCRP E-09"]
[null,null,"TRANSIT STATE OF GOOD REPAIR"]
[null,null,"VEHICLE REPLACEMENT MODEL - DETAILED INPUTS"]
[]
[null,null,"REHABILITATION COSTS"]
[]
[null,null,null,"Lifetime Mileage",null,"Rehab Cost ($/vehicle mile)",null,null,"Lifetime Mileage",null,"Rehab Cost ($/vehicle mile)"]
[null,null,null,"From","To","Default","Override",null,"From","To","Default","Override"]
[]
[null,null,null,0,35000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.158991722811707,0)","v":0.15899172281170701},null,null,{"$f":"E26","v":525000},560000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.692589096171615,0)","v":0.69258909617161502}]
[null,null,null,{"$f":"E12","v":35000},70000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.373327315373453,0)","v":0.37332731537345298},null,null,{"$f":"J12","v":560000},595000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.704166159551995,0)","v":0.70416615955199502}]
[null,null,null,{"$f":"E13","v":70000},105000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.521139233863795,0)","v":0.52113923386379502},null,null,{"$f":"J13","v":595000},630000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.718158673708854,0)","v":0.718158673708854}]
[null,null,null,105000,140000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.594814011812456,0)","v":0.59481401181245597},null,null,630000,665000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.734447221511808,0)","v":0.73444722151180797}]
[null,null,null,140000,175000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.627501332157651,0)","v":0.62750133215765103},null,null,665000,700000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.752659906353446,0)","v":0.75265990635344604}]
[null,null,null,175000,210000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.641612770295223,0)","v":0.64161277029522301},null,null,700000,735000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.772132014767538,0)","v":0.77213201476753801}]
[null,null,null,210000,245000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.648354720004888,0)","v":0.64835472000488803},null,null,735000,770000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.79187968331879,0)","v":0.79187968331879}]
[null,null,null,245000,280000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.652614138282429,0)","v":0.65261413828242898},null,null,770000,805000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.81060127345571,0)","v":0.81060127345570998}]
[null,null,null,280000,315000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.656155369772874,0)","v":0.65615536977287403},null,null,805000,840000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.82672120626999,0)","v":0.82672120626999002}]
[null,null,null,315000,350000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.659476510438738,0)","v":0.65947651043873801},null,null,840000,875000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.838487681626975,0)","v":0.83848768162697496}]
[null,null,null,350000,385000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.662781693149278,0)","v":0.66278169314927804},null,null,875000,910000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.838487681626975,0)","v":0.83848768162697496}]
[null,null,null,385000,420000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.666363792828946,0)","v":0.66636379282894598},null,null,910000,945000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.838487681626975,0)","v":0.83848768162697496}]
[null,null,null,420000,455000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.670656089337205,0)","v":0.670656089337205},null,null,945000,980000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.838487681626975,0)","v":0.83848768162697496}]
[null,null,null,455000,490000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.676156233086216,0)","v":0.67615623308621597},null,null,980000,1015000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.838487681626975,0)","v":0.83848768162697496}]
[null,null,null,490000,525000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.683338177338452,0)","v":0.68333817733845204},null,null,1015000,1050000,{"$f":"IF(Inputs!$G$24=\"Bus\",0.838487681626975,0)","v":0.83848768162697496}]
[]
[null,null,"ADDITIONAL MODEL PARAMETERS"]
[]
[null,null,null,null,null,null,null,null,null,"Override"]
[null,null,null,null,null,null,null,null,"Default","Value","Notes"]
[]
[null,null,"Energy Model Coefficient 1",null,null,null,null,null,{"$f":"IF(Inputs!$G$24=\"Bus\",0.000000627,IF(Inputs!$G$24=\"Heavy Rail\",0.0000004,IF(Inputs!$G$24=\"Light Rail\",0.0000004,0)))","v":6.2699999999999999E-7},null,"populated by vehicle type"]
[null,null,"Energy Model Coefficient 2",null,null,null,null,null,{"$f":"IF(FuelC1=0,0,(FuelCost/BusMiles)/(Calculations!BC99/Calculations!BC6))","v":0.62105679019828941},null,"calculated w/ base-year data"]
[null,null,"Maintenance Model Coefficient 1",null,null,null,null,null,{"$f":"IF(Inputs!$G$24=\"Bus\",0.00000126,IF(Inputs!$G$24=\"Heavy Rail\",0.0000004,IF(Inputs!$G$24=\"Light Rail\",0.0000005,0)))","v":1.26E-6},null,"populated by vehicle type"]
[null,null,"Maintenance Model Coefficient 2",null,null,null,null,null,{"$f":"IF(MaintC1=0,0,(MaintCost/BusMiles)/(Calculations!BC100/Calculations!BC6))","v":1.3181527883133404},null,"calculated w/ base-year data"]
[null,null,"Delay Model Coefficient 1",null,null,null,null,null,{"$f":"IF(Inputs!$G$24=\"Heavy Rail\",0.0000007,IF(Inputs!$G$24=\"Light Rail\",0.000001,0.00000198))","v":1.9800000000000001E-6},null,"populated by vehicle type"]
[null,null,"Delay Model Coefficient 2",null,null,null,null,null,{"$f":"IF(DelayC1=0,0,IF(CarsPerTrain=\"\",1,CarsPerTrain)*DelayUnitCost*Headway/60*(PaxMiles/RevBusMiles+RecoverTime/60*PaxTrips/RevBusHours)*(RoadCalls/BusMiles/1000)/(Calculations!BC101/Calculations!BC6))","v":8.3642222079406858E-2},null,"calculated w/ base-year data"]
[]
[null,null,"Vehicle List"]
[null,null,"Bus"]
[null,null,"Heavy Rail"]
[null,null,"Light Rail"]
[null,null,"Other"]

{"sheet":"Results","index":2,"n_rows":237,"n_cols":22,"rows_kept":237,"cut":false,"hidden":false,"merged":[[24,2,24,3],[2,2,2,8],[3,2,3,8],[4,2,4,8],[8,3,8,5],[11,4,11,5],[12,4,12,5],[13,4,13,5]]}
[]
[]
[null,null,"TCRP E-09"]
[null,null,"TRANSIT STATE OF GOOD REPAIR"]
[null,null,"VEHICLE REPLACEMENT MODEL - RESULTS"]
[]
[null,null,"SUMMARY RESULTS"]
[]
[null,null,"Vehicle Type:",{"$f":"Inputs!G24","v":"Bus"}]
[null,null,"Cost-Minimizing Replacement Mileage (miles)",null,null,{"$f":"Inputs_Results!F38","v":530920.01712328766}]
[null,null,"Cost-Minimizing Replacement Age (years)",null,null,{"$f":"Inputs_Results!F39","v":15}]
[null,null,"Average Annual Agency Cost:",null,{"$f":"Inputs_Results!F41","v":155300.82485434011}]
[null,null,"Average Annual User Cost:",null,{"$f":"Inputs_Results!F42","v":4965.3638498139462}]
[null,null,"Average Annual Total Cost:",null,{"$f":"Inputs_Results!F40","v":160266.18870415405}]
[]
[null,null,"PRIORITIZATION DATA"]
[]
[null,null,"Prioritization Index (PI) Coefficients (copy and paste into the prioritization model)"]
[null,null,"Note: PI = C0 + C1 * Age + C2 * Age^2"]
[]
[null,null,"C0","C1","C2"]
[]
[null,null,{"$f":"Inputs_Results!D164","v":-0.14976488233589708},{"$f":"Inputs_Results!C164","v":4.0841052522870092E-3},{"$f":"Inputs_Results!B164","v":3.5862697557531716E-4}]
[]
[null,null,"Sample PI Results"]
[null,null,"Age","PI"]
[null,null,{"$f":"+Inputs_Results!A171","v":5},{"$f":"+Inputs_Results!B171","v":-0.12337768941853297}]
[null,null,{"$f":"+Inputs_Results!A172","v":6},{"$f":"+Inputs_Results!B172","v":-0.11311212713424758}]
[null,null,{"$f":"+Inputs_Results!A173","v":7},{"$f":"+Inputs_Results!B173","v":-0.10312956112715779}]
[null,null,{"$f":"+Inputs_Results!A174","v":8},{"$f":"+Inputs_Results!B174","v":-9.2960446556879059E-2}]
[null,null,{"$f":"+Inputs_Results!A175","v":9},{"$f":"+Inputs_Results!B175","v":-8.2422262720791756E-2}]
[null,null,{"$f":"+Inputs_Results!A176","v":10},{"$f":"+Inputs_Results!B176","v":-7.1448262640818577E-2}]
[null,null,{"$f":"+Inputs_Results!A177","v":11},{"$f":"+Inputs_Results!B177","v":-5.999775208579413E-2}]
[null,null,{"$f":"+Inputs_Results!A178","v":12},{"$f":"+Inputs_Results!B178","v":-4.8020738401660025E-2}]
[null,null,{"$f":"+Inputs_Results!A179","v":13},{"$f":"+Inputs_Results!B179","v":-3.5453105800433531E-2}]
[null,null,{"$f":"+Inputs_Results!A180","v":14},{"$f":"+Inputs_Results!B180","v":-2.2223563826288921E-2}]
[null,null,{"$f":"+Inputs_Results!A181","v":15},{"$f":"+Inputs_Results!B181","v":-8.261701915040583E-3}]
[null,null,{"$f":"+Inputs_Results!A182","v":16},{"$f":"+Inputs_Results!B182","v":6.4962641766586754E-3}]
[null,null,{"$f":"+Inputs_Results!A183","v":17},{"$f":"+Inputs_Results!B183","v":2.2103581337260054E-2}]
[null,null,{"$f":"+Inputs_Results!A184","v":18},{"$f":"+Inputs_Results!B184","v":3.8599547234495081E-2}]
[null,null,{"$f":"+Inputs_Results!A185","v":19},{"$f":"+Inputs_Results!B185","v":5.6005826411980882E-2}]
[null,null,{"$f":"+Inputs_Results!A186","v":20},{"$f":"+Inputs_Results!B186","v":7.4322504177703266E-2}]
[null,null,{"$f":"+Inputs_Results!A187","v":21},{"$f":"+Inputs_Results!B187","v":9.3524460996262604E-2}]
[null,null,{"$f":"+Inputs_Results!A188","v":22},{"$f":"+Inputs_Results!B188","v":0.11355904393662847}]
[null,null,{"$f":"+Inputs_Results!A189","v":23},{"$f":"+Inputs_Results!B189","v":0.13434629931358472}]
[null,null,{"$f":"+Inputs_Results!A190","v":24},{"$f":"+Inputs_Results!B190","v":0.15578312735614966}]
[null,null,{"$f":"+Inputs_Results!A191","v":25},{"$f":"+Inputs_Results!B191","v":0.17775241288985888}]
[]
[]
[]
[null,null,"Objective Function"]
[null,null,10100.274219957704]
[]
[null,null,"Decision Variables"]
[null,null,"Description","Agency","Total"]
[null,null,"State 5-Excellent",31.927052186618152,31.9270519461421]
[null,null,"State 4-Good",175.58328098837745,175.58327970872844]
[null,null,"State 3-Adequate",503.11167926316045,503.11167737362518]
[null,null,"State 2-Marginal",1029.8383665295496,1029.8383663048057]
[null,null,"State 1-Poor",1029.8383665295496,1029.8383663048057]
[null,null,"State 0-Failed",1529.8383665175354,3029.8383663048057]
[]
[null,null,"Results by State and Action"]
[null,null,null,null,"Optimal","Agency","Total",null,"Benefit",null,null,null,"Constraints"]
[null,null,"State","Action","Action?","Cost","Cost","LT Cost","Agency",null,"User","Total","Agency","Total"]
[null,null,"5-Excellent","0-Do Minimum",{"$f":"IF(H66=MIN(H66:H68),\"Y\",\"\")","v":"Y"},0,0,31.9270519461421,0,null,{"$f":"L66-I66","v":0},0,-6.2304650327860145E-10,0]
[null,null,null,"1-Rehab",{"$f":"IF(H67=MIN(H66:H68),\"Y\",\"\")","v":""},1000,1000,1164.0965230922695,-1132.1694721022081,null,9.5608061201346572E-7,-1132.1694711461275,1132.1694721015851,1132.1694711461275]
[null,null,null,"2-Replace",{"$f":"IF(H68=MIN(H66:H68),\"Y\",\"\")","v":""},1000,1000,1029.8383663048057,-997.91131434355452,null,-1.5109094420040492E-8,-997.91131435866362,997.91131434293152,997.91131435866362]
[null,null,"4-Good","0-Do Minimum",{"$f":"IF(H69=MIN(H69:H71),\"Y\",\"\")","v":"Y"},0,0,175.58327970872844,0,null,0,0,-6.2325966609932948E-8,0]
[null,null,null,"1-Rehab",{"$f":"IF(H70=MIN(H69:H71),\"Y\",\"\")","v":""},1000,1000,1164.0965230922695,-988.51324336215168,null,-2.1389382709458005E-8,-988.51324338354107,988.51324329982572,988.51324338354107]
[null,null,null,"2-Replace",{"$f":"IF(H71=MIN(H69:H71),\"Y\",\"\")","v":""},1000,1000,1029.8383663048057,-854.25508560349817,null,-9.9257908914296422E-7,-854.25508659607726,854.25508554117221,854.25508659607726]
[null,null,"3-Adequate","0-Do Minimum",{"$f":"IF(H72=MIN(H72:H74),\"Y\",\"\")","v":"Y"},0,0,503.11167737362518,0,null,0,0,-2.2764305640521343E-7,0]
[null,null,null,"1-Rehab",{"$f":"IF(H73=MIN(H72:H74),\"Y\",\"\")","v":""},1000,1000,1164.0965230922695,-660.98484525268577,null,-4.6595857838838128E-7,-660.98484571864435,660.98484502504277,660.98484571864435]
[null,null,null,"2-Replace",{"$f":"IF(H74=MIN(H72:H74),\"Y\",\"\")","v":""},1000,1000,1029.8383663048057,-526.72668749403238,null,-1.4371481711350498E-6,-526.72668893118055,526.72668726638926,526.72668893118055]
[null,null,"2-Marginal","0-Do Minimum",{"$f":"IF(H75=MIN(H75:H77),\"Y\",\"\")","v":""},50,50,1114.9765215772229,0,null,0,0,8.2550862504469933,85.13815527241718]
[null,null,null,"1-Rehab",{"$f":"IF(H76=MIN(H75:H77),\"Y\",\"\")","v":""},1000,1000,1164.0965230922695,-126.00307150820663,null,76.883069993159978,-49.120001515046653,134.25815775865362,134.25815678746383]
[null,null,null,"2-Replace",{"$f":"IF(H77=MIN(H75:H77),\"Y\",\"\")","v":"Y"},1000,1000,1029.8383663048057,8.2550862504469222,null,76.883069021970286,85.138155272417208,7.1054273576010019E-14,-3.1974423109204508E-14]
[null,null,"1-Poor","0-Do Minimum",{"$f":"IF(H78=MIN(H78:H80),\"Y\",\"\")","v":""},100,100,1267.4872802527584,0,null,0,0,83.882775918715311,237.64891394795268]
[null,null,null,"1-Rehab",{"$f":"IF(H79=MIN(H78:H80),\"Y\",\"\")","v":""},1000,1000,1164.0965230922695,-50.375381839938314,null,153.76613900042716,103.39075716048885,134.25815775865362,134.25815678746383]
[null,null,null,"2-Replace",{"$f":"IF(H80=MIN(H78:H80),\"Y\",\"\")","v":"Y"},1000,1000,1029.8383663048057,83.88277591871524,null,153.76613802923748,237.64891394795271,7.1054273576010019E-14,-3.1974423109204508E-14]
[null,null,"0-Failed","0-Replace","Y",1500,3000,3029.8383663048057,"N/A",null,"N/A","N/A",1.2014268691018515E-8,-3.1974423109204508E-14]
[]
[null,null,"Results by State"]
[null,null,null,null,null,"Cost",null,null,"Benefit",null,null,null,null,"TP",null,null,null,null,null,"SS","Steady State Cost"]
[null,null,"State","Opt. Action",null,"Agency","Total","LT","Agency",null,"User","Total","PI",5,4,3,2,1,0,"Distrib","Agency","Total"]
[null,null,{"$f":"C66","v":"5-Excellent"},{"$f":"IF($E66=\"Y\",D66,IF($E67=\"Y\",D67,D68))","v":"0-Do Minimum"},null,{"$f":"IF($E66=\"Y\",F66,IF($E67=\"Y\",F67,F68))","v":0},0,31.9270519461421,{"$f":"IF($E66=\"Y\",I66,IF($E67=\"Y\",I67,I68))","v":0},null,0,0,{"$f":"IF(F86>0,L86/F86,\"N/A\")","v":"N/A"},0.98444276540573339,1.5557234594266611E-2,0,0,0,0,{"$f":"1/(2-N86+(1-N90)*(D98*(D102*(D105*D107+D106)+D103*D107+D104)+D99*(D105*D107+D106)+D100*D107+D101)+(1-N89)*(D102*(D105*D107+D106)+D103*D107+D104)+(1-N88)*(D105*D107+D106)+(1-N87)*D107)","v":0.60139255887831344},{"$f":"F86*$T86","v":0},0]
[null,null,{"$f":"C69","v":"4-Good"},{"$f":"IF($E69=\"Y\",D69,IF($E70=\"Y\",D70,D71))","v":"0-Do Minimum"},null,{"$f":"IF($E69=\"Y\",F69,IF($E70=\"Y\",F70,F71))","v":0},0,175.58327970872844,{"$f":"IF($E69=\"Y\",I69,IF($E70=\"Y\",I70,I71))","v":0},null,0,0,{"$f":"IF(F87>0,L87/F87,\"N/A\")","v":"N/A"},0,0.96247400327043964,3.7525996729560362E-2,0,0,0,{"$f":"D107*T86","v":0.24932062935309618},0,0]
[null,null,{"$f":"C72","v":"3-Adequate"},{"$f":"IF($E72=\"Y\",D72,IF($E73=\"Y\",D73,D74))","v":"0-Do Minimum"},null,{"$f":"IF($E72=\"Y\",F72,IF($E73=\"Y\",F73,F74))","v":0},0,503.11167737362518,{"$f":"IF($E72=\"Y\",I72,IF($E73=\"Y\",I73,I74))","v":0},null,0,0,{"$f":"IF(F88>0,L88/F88,\"N/A\")","v":"N/A"},0,0,0.93313834640197002,6.686165359802998E-2,0,0,{"$f":"D105*T87+D106*T86","v":0.1399308066468743},0,0]
[null,null,{"$f":"C75","v":"2-Marginal"},{"$f":"IF($E75=\"Y\",D75,IF($E76=\"Y\",D76,D77))","v":"2-Replace"},null,{"$f":"IF($E75=\"Y\",F75,IF($E76=\"Y\",F76,F77))","v":1000},1000,1029.8383663048057,{"$f":"IF($E75=\"Y\",I75,IF($E76=\"Y\",I76,I77))","v":8.2550862504469222},null,76.883069021970286,85.138155272417208,{"$f":"IF(F89>0,L89/F89,\"N/A\")","v":8.5138155272417207E-2},1,0,0,0,0,0,{"$f":"D102*T88+D103*T87+D104*T86","v":9.3560051217162193E-3},9.356005121716219,9.356005121716219]
[null,null,{"$f":"C78","v":"1-Poor"},{"$f":"IF($E78=\"Y\",D78,IF($E79=\"Y\",D79,D80))","v":"2-Replace"},null,{"$f":"IF($E78=\"Y\",F78,IF($E79=\"Y\",F79,F80))","v":1000},1000,1029.8383663048057,{"$f":"IF($E78=\"Y\",I78,IF($E79=\"Y\",I79,I80))","v":83.88277591871524},null,153.76613802923748,237.64891394795271,{"$f":"IF(F90>0,L90/F90,\"N/A\")","v":0.23764891394795271},1,0,0,0,0,0,{"$f":"D98*T89+D99*T88+D100*T87+D101*T86","v":0},0,0]
[null,null,{"$f":"C81","v":"0-Failed"},{"$f":"D81","v":"0-Replace"},null,{"$f":"F81","v":1500},3000,3029.8383663048057,{"$f":"I81","v":"N/A"},null,"N/A","N/A","N/A",1,0,0,0,0,0,{"$f":"1-T90-T89-T88-T87-T86","v":0},0,0]
[null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T86:T91)","v":1.0000000000000002},{"$f":"SUM(U86:U91)","v":9.356005121716219},{"$f":"SUM(V86:V91)","v":9.356005121716219}]
[]
[null,null,"Misc. Parameters"]
[null,null,"Description","Value"]
[null,null,"Disc. Rate",7.0000000000000007E-2]
[null,null,"Disc. Factor",{"$f":"1/(1+D96)","v":0.93457943925233644}]
[null,null,"c1",{"$f":"R89/(1-R90)","v":0}]
[null,null,"c2",{"$f":"R88/(1-R90)","v":0}]
[null,null,"c3",{"$f":"R87/(1-R90)","v":0}]
[null,null,"c4",{"$f":"R86/(1-R90)","v":0}]
[null,null,"c5",{"$f":"(Q90*D99+Q88)/(1-Q89-Q90*D98)","v":6.686165359802998E-2}]
[null,null,"c6",{"$f":"(Q90*D100+Q87)/(1-Q89-Q90*D98)","v":0}]
[null,null,"c7",{"$f":"(Q90*D101+Q86)/(1-Q89-Q90*D98)","v":0}]
[null,null,"c8",{"$f":"(P90*D98*D103+P90*D100+P89*D103+P87)/(1-P88-P90*D98*D102-P90*D99-P89*D102)","v":0.56124840936727949}]
[null,null,"c9",{"$f":"(P90*D98*D104+P90*D101+P89*D104+P86)/(1-P88-P90*D98*D102-P90*D99-P89*D102)","v":0}]
[null,null,"c10",{"$f":"(O90*D98*D102*D106+O90*D98*D104+O90*D99*D106+O90*D101+O89*D102*D106+O89*D104+O88*D106+O86)/(1-O87-O90*D98*D102*D105-O90*D98*D103-O90*D99*D105-O90*D100+O89*D103+O88*D105)","v":0.41457218861855594}]
[]
[null,null,"Asset List"]
[null,null,"User-Specified"]
[null,null,"Guideway-At Grade Ballasted or Expressway"]
[null,null,"Guideway-Grade Crossing"]
[null,null,"Guideway-Elevated Structure "]
[null,null,"Guideway-Steel Viaduct"]
[null,null,"Guideway-Bridge"]
[null,null,"Guideway-Foot Walk"]
[null,null,"Guideway-Elevated Fill"]
[null,null,"Guideway-Tunnel"]
[null,null,"Guideway-Retained Cut"]
[null,null,"Guideway-Tangent Direct Fixation Track"]
[null,null,"Guideway-Curved Direct Fixation Track"]
[null,null,"Guideway-Guarded Direct Fixation Track"]
[null,null,"Guideway-Direct Fixation Tangent Platform Track"]
[null,null,"Guideway-Direct Fixation Curved Platform Track"]
[null,null,"Guideway-Guarded Curved Direct Fixation Track"]
[null,null,"Guideway-Tangent Ballasted Track"]
[null,null,"Guideway-Curved Ballasted Track"]
[null,null,"Guideway-Guarded Ballasted Track"]
[null,null,"Guideway-Ballasted Tangent Platform Track"]
[null,null,"Guideway-Ballasted Curved Platform Track"]
[null,null,"Guideway-Guarded Platform Ballasted Track"]
[null,null,"Guideway-Tangent Embedded Track"]
[null,null,"Guideway-Curved Embedded Track"]
[null,null,"Guideway-At-Grade Crossing"]
[null,null,"Guideway-Special Trackwork"]
[null,null,"Guideway-Direct Fixation Diamond Crossover"]
[null,null,"Guideway-Direct Fixation or Ballasted Turnout"]
[null,null,"Guideway-Turntable"]
[null,null,"Guideway-Yard Track"]
[null,null,"Guideway-Wood Tie"]
[null,null,"Guideway-Concrete Tie"]
[null,null,"Guideway-Retaining Wall"]
[null,null,"Guideway-At Grade Bus"]
[null,null,"Guideway-Bus Turnaround"]
[null,null,"Guideway-Elevated-Bus"]
[null,null,"Guideway-Subway Bus"]
[null,null,"Facilities-Administrative Building"]
[null,null,"Facilities-Maintenance Building"]
[null,null,"Facilities-Passenger Building"]
[null,null,"Facilities-Building Utilities"]
[null,null,"Facilities-Access and Parking"]
[null,null,"Facilities-Building Utilities-Elevators and Conveying Systems"]
[null,null,"Facilities-Building Utilities-Generator"]
[null,null,"Facilities-Storage Yard"]
[null,null,"Facilities-Storage Yard-Bus"]
[null,null,"Facilities-Bus Turnaround Facility"]
[null,null,"Facilities-Maintenance Equipment"]
[null,null,"Facilities-Pollution Treatment"]
[null,null,"Facilities-Bus Washer"]
[null,null,"Facilities-Train Washer"]
[null,null,"Facilities-Vehicle Paintbooth"]
[null,null,"Facilities-Fuel Island"]
[null,null,"Facilities-Dynamoneter"]
[null,null,"Facilities-Portable Lift"]
[null,null,"Facilities-Fixed Lift"]
[null,null,"Facilities-Wheel Truing Machine"]
[null,null,"Facilities-Brake Lathe"]
[null,null,"Facilities-Major Rail Shop"]
[null,null,"Facilities-Major Bus Shop"]
[null,null,"Facilities-Train Control Center"]
[null,null,"Systems-Train Control, Elec., Comm., Revenue Collect. & Util."]
[null,null,"Systems-Train Control"]
[null,null,"Systems-Train Control"]
[null,null,"Systems-Signals & Train Stops"]
[null,null,"Systems-Train Control Cable"]
[null,null,"Systems-Signal Bridge"]
[null,null,"Systems-Centralized Train Control"]
[null,null,"Systems-Gates, Flashers, Crossings"]
[null,null,"Systems-Roadway Traffic Signals"]
[null,null,"Systems-Interlocking"]
[null,null,"Systems-Electrification"]
[null,null,"Systems-Electrification Catenary/Pole"]
[null,null,"Systems-Electrification Substation"]
[null,null,"Systems-High Tension Towers"]
[null,null,"Systems-Electrification Substation Building Components"]
[null,null,"Systems-Electrification Breaker House"]
[null,null,"Systems-Electrification Contact Rail/Protection Boards"]
[null,null,"Systems-Heaters"]
[null,null,"Systems-Power Cable"]
[null,null,"Systems-Electrical Systems"]
[null,null,"Systems-Trolley Wire"]
[null,null,"Systems-Communications Cable"]
[null,null,"Systems-Communciations"]
[null,null,"Systems-MIS/IT/Network System"]
[null,null,"Systems-Emergency Location System"]
[null,null,"Systems-SCADA RTU"]
[null,null,"Systems-Communications Hut or Room"]
[null,null,"Systems-Bus On-Board Video System"]
[null,null,"Systems-Central Revenue Collection"]
[null,null,"Systems-Coin/Bill Counter"]
[null,null,"Systems-Revenue Collection System-Rail"]
[null,null,"Systems-Turnstile"]
[null,null,"Systems-In Station Revenue Collection Equipment"]
[null,null,"Systems-Parking Meter"]
[null,null,"Systems-Change Machine"]
[null,null,"Systems-Passenger Counter-Rail"]
[null,null,"Systems-System Utilities"]
[null,null,"Systems-Lighting"]
[null,null,"Systems-Guideway Drainage"]
[null,null,"Systems-Pump Room"]
[null,null,"Systems-Deep Utility Well"]
[null,null,"Systems-Sump Pump/Discharge Pipes"]
[null,null,"Systems-Subway Ventilation"]
[null,null,"Systems-Fan Plant"]
[null,null,"Systems-Compressed Air Pipes"]
[null,null,"Systems-Air Conditioning/HVAC-Subway"]
[null,null,"Systems-Emergency Exit"]
[null,null,"Systems-Tunnel Handrail"]
[null,null,"Systems-ITS, APC, AVL, CAD, GPL"]
[null,null,"Station-Building-Rail"]
[null,null,"Stations-Building-Subway"]
[null,null,"Stations-Shelter-Rail"]
[null,null,"Stations-Token Booth"]
[null,null,"Stations-Elevator/Escalator"]
[null,null,"Stations-Parking Garage/Lot"]
[null,null,"Stations-Parking Equipment"]
[null,null,"Stations-Pedestrian Walkway/Elevated"]
[null,null,"Stations-Pedestrian Walkway/Subway"]
[null,null,"Stations-At-Grade Rail Platform"]
[null,null,"Stations-Elevated Rail Platform"]
[null,null,"Stations-Subway Rail Platform"]
[null,null,"Stations-Building/Ground Access-Bus"]
[null,null,"Stations-Bus Shelter"]
[null,null,"Stations-Station Canopy"]
[null,null,"Stations-Bus Station Platform"]
[null,null,"Stations-Signage & Graphics"]
[null,null,"Stations-Ferry Terminal Building/Dock"]

{"sheet":"Inputs_Results","index":3,"n_rows":191,"n_cols":22,"rows_kept":191,"cut":false,"hidden":false,"merged":[[97,17,98,20],[97,21,99,21],[169,10,171,10],[98,6,99,6],[98,8,98,12],[98,13,99,13],[98,14,99,14],[44,4,44,5],[97,8,97,14],[97,15,98,16],[97,1,99,1],[98,2,98,5],[97,2,97,7],[98,7,99,7]]}
["Transit Asset Rehabilitation/Replacement Vehicle Model"]
["Inputs and Summary Results"]
[]
["Input Parameters"]
["Description",null,null,null,null,"Value"]
["Annual Statistics for Base Year Fleet"]
["Base Year",null,null,null,null,{"$f":"IF(Inputs!I46<>\"\",Inputs!I46,Inputs!H46)","v":2009}]
["Passenger Miles (000)",null,null,null,null,{"$f":"IF(Inputs!I47<>\"\",Inputs!I47,Inputs!H47)","v":259207.64300000001}]
["Unlinked Trips (000)",null,null,null,null,{"$f":"IF(Inputs!I48<>\"\",Inputs!I48,Inputs!H48)","v":58485.434000000001}]
["Vehicle Miles (000)",null,null,null,null,{"$f":"IF(Inputs!I49<>\"\",Inputs!I49,Inputs!H49)","v":31005.728999999999}]
["Revenue Vehicle Miles (000)",null,null,null,null,{"$f":"IF(Inputs!I50<>\"\",Inputs!I50,Inputs!H50)","v":23747.017}]
["Revenue Vehicle Hours (000)",null,null,null,null,{"$f":"IF(Inputs!I51<>\"\",Inputs!I51,Inputs!H51)","v":1746.548}]
["Number of Road Calls (buses) or Failures (rail)",null,null,null,null,{"$f":"IF(Inputs!I52<>\"\",Inputs!I52,Inputs!H52)","v":4299}]
["Fuel Cost for Vehicle Operations (000)",null,null,null,null,{"$f":"IF(Inputs!I53<>\"\",Inputs!I53,Inputs!H53)","v":22956.314999999999}]
["Vehicle Maintenance Cost (000)",null,null,null,null,{"$f":"IF(Inputs!I54<>\"\",Inputs!I54,Inputs!H54)","v":58574.451999999997}]
["Cost Parameters"]
["New Vehicle Cost ($ per vehicle)",null,null,null,null,{"$f":"IF(Inputs!I61<>\"\",Inputs!I61,Inputs!H61)","v":397000}]
["Passenger Delay Cost ($ per hour)",null,null,null,null,{"$f":"IF(Inputs!I63<>\"\",Inputs!I63,Inputs!H63)","v":48.4}]
["Energy (Fuel) Cost Model"]
["EnergyC1",null,null,null,null,{"$f":"IF('Detailed Inputs'!J33<>\"\",'Detailed Inputs'!J33,'Detailed Inputs'!I33)","v":6.2699999999999999E-7}]
["EnergyC2",null,null,null,null,{"$f":"IF('Detailed Inputs'!J34<>\"\",'Detailed Inputs'!J34,'Detailed Inputs'!I34)","v":0.62105679019828941}]
["Maintenance Cost Model"]
["MaintC1",null,null,null,null,{"$f":"IF('Detailed Inputs'!J35<>\"\",'Detailed Inputs'!J35,'Detailed Inputs'!I35)","v":1.26E-6}]
["MaintC2",null,null,null,null,{"$f":"IF('Detailed Inputs'!J36<>\"\",'Detailed Inputs'!J36,'Detailed Inputs'!I36)","v":1.3181527883133404}]
["Delay Cost Model"]
["DelayC1",null,null,null,null,{"$f":"IF('Detailed Inputs'!J37<>\"\",'Detailed Inputs'!J37,'Detailed Inputs'!I37)","v":1.9800000000000001E-6}]
["DelayC2",null,null,null,null,{"$f":"IF('Detailed Inputs'!J38<>\"\",'Detailed Inputs'!J38,'Detailed Inputs'!I38)","v":8.3642222079406858E-2}]
["Other Analysis Parameters"]
["Discount Rate",null,null,null,null,{"$f":"IF(Inputs!I67<>\"\",Inputs!I67,Inputs!H67)","v":7.0000000000000007E-2}]
["Typical Schedule Headway (min)",null,null,null,null,{"$f":"IF(Inputs!I64<>\"\",Inputs!I64,Inputs!H64)","v":30}]
["Typical Recovery Time After Road Call/Failure (min)",null,null,null,null,{"$f":"IF(Inputs!I65<>\"\",Inputs!I65,Inputs!H65)","v":60}]
["Vehicles/Consist (leave blank for bus)",null,null,null,null,{"$f":"IF(Inputs!I66<>\"\",Inputs!I66,Inputs!H66)","v":1}]
["Other Benefits of Replacement Vehicles ($/vehicle mile)",null,null,null,null,{"$f":"IF(Inputs!I62<>\"\",Inputs!I62,Inputs!H62)","v":0}]
["Annual Miles Per Vehicle",null,null,null,null,{"$f":"BusMiles*1000/SUM(TotalFleet)","v":35394.667808219179}]
[]
["Summary Results"]
["Description",null,null,null,null,"Value"]
["Cost-Minimizing Replacement Mileage",null,null,null,null,{"$f":"VLOOKUP($F$39,$A$105:$O$160,2)","v":530920.01712328766}]
["Approx. Cost-Minimizing Replacement Age",null,null,null,null,{"$f":"Q160","v":15}]
["Annualized Life Cycle Cost (replace at min)",null,null,null,null,{"$f":"MIN(O105:O160)","v":160266.18870415405}]
["Annulaized Agency Life Cycle Cost (replace at min)",null,null,null,null,{"$f":"VLOOKUP($F$39,$A$105:$O$160,13)","v":155300.82485434011}]
["Annualized User Life Cycle Cost (replace at min)",null,null,null,null,{"$f":"VLOOKUP($F$39,$A$105:$O$160,14)","v":4965.3638498139462}]
[]
["Inventory Description (base year)",null,null,null,"Unit Rehabilitation Costs"]
["Group","Lifetime Mileage Per Bus","Number of Vehicles",null,"Lifetime Mileage",null,"Rehab"]
[1,{"$f":"Inputs!E31","v":147882},{"$f":"Inputs!F31","v":90},null,"from","to","Cost ($/mi)"]
[{"$f":"A46+1","v":2},{"$f":"Inputs!E32","v":114252},{"$f":"Inputs!F32","v":25},null,0,{"$f":"+E47+35000","v":35000},{"$f":"IF('Detailed Inputs'!G12<>\"\",'Detailed Inputs'!G12,'Detailed Inputs'!F12)","v":0.15899172281170701}]
[3,{"$f":"Inputs!E33","v":456352},{"$f":"Inputs!F33","v":117},null,{"$f":"+F47","v":35000},70000,{"$f":"IF('Detailed Inputs'!G13<>\"\",'Detailed Inputs'!G13,'Detailed Inputs'!F13)","v":0.37332731537345298}]
[4,{"$f":"Inputs!E34","v":296374},{"$f":"Inputs!F34","v":25},null,70000,105000,{"$f":"IF('Detailed Inputs'!G14<>\"\",'Detailed Inputs'!G14,'Detailed Inputs'!F14)","v":0.52113923386379502}]
[5,{"$f":"Inputs!E35","v":418462},{"$f":"Inputs!F35","v":159},null,105000,140000,{"$f":"IF('Detailed Inputs'!G15<>\"\",'Detailed Inputs'!G15,'Detailed Inputs'!F15)","v":0.59481401181245597}]
[6,{"$f":"Inputs!E36","v":246390},{"$f":"Inputs!F36","v":40},null,140000,175000,{"$f":"IF('Detailed Inputs'!G16<>\"\",'Detailed Inputs'!G16,'Detailed Inputs'!F16)","v":0.62750133215765103}]
[7,{"$f":"Inputs!E37","v":245590},{"$f":"Inputs!F37","v":60},null,175000,210000,{"$f":"IF('Detailed Inputs'!G17<>\"\",'Detailed Inputs'!G17,'Detailed Inputs'!F17)","v":0.64161277029522301}]
[8,{"$f":"Inputs!E38","v":285708},{"$f":"Inputs!F38","v":165},null,210000,245000,{"$f":"IF('Detailed Inputs'!G18<>\"\",'Detailed Inputs'!G18,'Detailed Inputs'!F18)","v":0.64835472000488803}]
[9,{"$f":"Inputs!E39","v":272171},{"$f":"Inputs!F39","v":10},null,245000,280000,{"$f":"IF('Detailed Inputs'!G19<>\"\",'Detailed Inputs'!G19,'Detailed Inputs'!F19)","v":0.65261413828242898}]
[10,{"$f":"Inputs!E40","v":191941},{"$f":"Inputs!F40","v":39},null,280000,315000,{"$f":"IF('Detailed Inputs'!G20<>\"\",'Detailed Inputs'!G20,'Detailed Inputs'!F20)","v":0.65615536977287403}]
[{"$f":"A55+1","v":11},{"$f":"Inputs!I31","v":162325},{"$f":"Inputs!J31","v":6},null,315000,350000,{"$f":"IF('Detailed Inputs'!G21<>\"\",'Detailed Inputs'!G21,'Detailed Inputs'!F21)","v":0.65947651043873801}]
[12,{"$f":"Inputs!I32","v":212726},{"$f":"Inputs!J32","v":60},null,350000,385000,{"$f":"IF('Detailed Inputs'!G22<>\"\",'Detailed Inputs'!G22,'Detailed Inputs'!F22)","v":0.66278169314927804}]
[13,{"$f":"Inputs!I33","v":25063},{"$f":"Inputs!J33","v":26},null,385000,420000,{"$f":"IF('Detailed Inputs'!G23<>\"\",'Detailed Inputs'!G23,'Detailed Inputs'!F23)","v":0.66636379282894598}]
[14,{"$f":"Inputs!I34","v":18970},{"$f":"Inputs!J34","v":54},null,420000,455000,{"$f":"IF('Detailed Inputs'!G24<>\"\",'Detailed Inputs'!G24,'Detailed Inputs'!F24)","v":0.670656089337205}]
[15,{"$f":"Inputs!I35","v":0},{"$f":"Inputs!J35","v":0},null,455000,490000,{"$f":"IF('Detailed Inputs'!G25<>\"\",'Detailed Inputs'!G25,'Detailed Inputs'!F25)","v":0.67615623308621597}]
[16,{"$f":"Inputs!I36","v":0},{"$f":"Inputs!J36","v":0},null,490000,525000,{"$f":"IF('Detailed Inputs'!G26<>\"\",'Detailed Inputs'!G26,'Detailed Inputs'!F26)","v":0.68333817733845204}]
[17,{"$f":"Inputs!I37","v":0},{"$f":"Inputs!J37","v":0},null,525000,560000,{"$f":"IF('Detailed Inputs'!L12<>\"\",'Detailed Inputs'!L12,'Detailed Inputs'!K12)","v":0.69258909617161502}]
[18,{"$f":"Inputs!I38","v":0},{"$f":"Inputs!J38","v":0},null,560000,595000,{"$f":"IF('Detailed Inputs'!L13<>\"\",'Detailed Inputs'!L13,'Detailed Inputs'!K13)","v":0.70416615955199502}]
[19,{"$f":"Inputs!I39","v":0},{"$f":"Inputs!J39","v":0},null,595000,630000,{"$f":"IF('Detailed Inputs'!L14<>\"\",'Detailed Inputs'!L14,'Detailed Inputs'!K14)","v":0.718158673708854}]
[20,{"$f":"Inputs!I40","v":0},{"$f":"Inputs!J40","v":0},null,630000,665000,{"$f":"IF('Detailed Inputs'!L15<>\"\",'Detailed Inputs'!L15,'Detailed Inputs'!K15)","v":0.73444722151180797}]
[21,null,null,null,665000,700000,{"$f":"IF('Detailed Inputs'!L16<>\"\",'Detailed Inputs'!L16,'Detailed Inputs'!K16)","v":0.75265990635344604}]
[22,null,null,null,700000,735000,{"$f":"IF('Detailed Inputs'!L17<>\"\",'Detailed Inputs'!L17,'Detailed Inputs'!K17)","v":0.77213201476753801}]
[23,null,null,null,735000,770000,{"$f":"IF('Detailed Inputs'!L18<>\"\",'Detailed Inputs'!L18,'Detailed Inputs'!K18)","v":0.79187968331879}]
[24,null,null,null,770000,805000,{"$f":"IF('Detailed Inputs'!L19<>\"\",'Detailed Inputs'!L19,'Detailed Inputs'!K19)","v":0.81060127345570998}]
[25,null,null,null,805000,840000,{"$f":"IF('Detailed Inputs'!L20<>\"\",'Detailed Inputs'!L20,'Detailed Inputs'!K20)","v":0.82672120626999002}]
[26,null,null,null,840000,875000,{"$f":"IF('Detailed Inputs'!L21<>\"\",'Detailed Inputs'!L21,'Detailed Inputs'!K21)","v":0.83848768162697496}]
[27,null,null,null,875000,910000,{"$f":"IF('Detailed Inputs'!L22<>\"\",'Detailed Inputs'!L22,'Detailed Inputs'!K22)","v":0.83848768162697496}]
[28,null,null,null,910000,945000,{"$f":"IF('Detailed Inputs'!L23<>\"\",'Detailed Inputs'!L23,'Detailed Inputs'!K23)","v":0.83848768162697496}]
[29,null,null,null,945000,980000,{"$f":"IF('Detailed Inputs'!L24<>\"\",'Detailed Inputs'!L24,'Detailed Inputs'!K24)","v":0.83848768162697496}]
[30,null,null,null,980000,1015000,{"$f":"IF('Detailed Inputs'!L25<>\"\",'Detailed Inputs'!L25,'Detailed Inputs'!K25)","v":0.83848768162697496}]
[31,null,null,null,1015000,1050000,{"$f":"IF('Detailed Inputs'!L26<>\"\",'Detailed Inputs'!L26,'Detailed Inputs'!K26)","v":0.83848768162697496}]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[]
["Results by Replacement Age"]
[null,"Lifetime Mileage","Annual Cost Per Bus",null,null,null,null,null,"Life Cycle Average Cost Per Bus Per Year",null,null,null,null,null,null,"Optimal Repl. Calc",null,"Replacement Benefit",null,null,null,"Priority Index"]
[null,null,"Agency Costs",null,null,null,"Passenger Delay","Total","Agency Costs",null,null,null,null,"Passenger Delay","Total"]
["Approx Age at which Replaced",null,"Rehab.","Maint.","Energy","Subtotal",null,null,"New Buses","Rehab.","Maint.","Energy","Subtotal",null,null,"Min Calc","Age","Agency","User","Other Benefits of New Vehicles","Total"]
[{"$f":"Calculations!A196","v":1},{"$f":"AnnMiles*Calculations!A196","v":35394.667808219179},{"$f":"+Calculations!C196","v":5821.089073333841},{"$f":"+Calculations!D196","v":49349.147965358068},{"$f":"+Calculations!E196","v":22992.175970652694},{"$f":"SUM(C101:E101)","v":78162.4130093446},{"$f":"+Calculations!F196","v":3171.5625666820188},{"$f":"SUM(F101:G101)","v":81333.975576026613},{"$f":"+Calculations!M196","v":424790},{"$f":"+Calculations!N196","v":5821.089073333841},{"$f":"+Calculations!O196","v":49349.147965358075},{"$f":"+Calculations!P196","v":22992.175970652697},{"$f":"SUM(I101:L101)","v":502952.4130093446},{"$f":"+Calculations!Q196","v":3171.5625666820192},{"$f":"SUM(M101:N101)","v":506123.9755760266},{"$f":"O101","v":506123.9755760266},{"$f":"A101","v":1},{"$f":"F101-$F$41","v":-77138.411844995513},{"$f":"G101-$F$42","v":-1793.8012831319274},{"$f":"OtherBen*AnnMiles","v":0},{"$f":"H101-$F$40+T101","v":-78932.213128127434},{"$f":"U101/NewBusCost","v":-0.19882169553684492}]
[{"$f":"Calculations!A197","v":2},{"$f":"AnnMiles*Calculations!A197","v":70789.335616438359},{"$f":"+Calculations!C197","v":13668.457186737569},{"$f":"+Calculations!D197","v":51599.799252738681},{"$f":"+Calculations!E197","v":23508.132840152346},88776.389279628595,{"$f":"+Calculations!F197","v":3401.8038394382725},92178.193119066869,{"$f":"+Calculations!M197","v":219577.43961352648},{"$f":"+Calculations!N197","v":9612.0881619346692},{"$f":"+Calculations!O197","v":50436.41911868201},{"$f":"+Calculations!P197","v":23241.430496981022},302867.37739112414,{"$f":"+Calculations!Q197","v":3282.7902346802075},306150.16762580437,{"$f":"IF(O102<P101,O102,P101)","v":306150.16762580437},{"$f":"IF(O102<P101,A102,Q101)","v":2},-66524.435574711519,-1563.5600103756738,{"$f":"OtherBen*AnnMiles","v":0},-68087.995585087177,{"$f":"U102/NewBusCost","v":-0.17150628610853194}]
[{"$f":"Calculations!A198","v":3},{"$f":"AnnMiles*Calculations!A198","v":106184.00342465754},{"$f":"+Calculations!C198","v":19080.225349358461},{"$f":"+Calculations!D198","v":53953.095295423744},{"$f":"+Calculations!E198","v":24035.668060980024},97068.988705762225,{"$f":"+Calculations!F198","v":3648.7595999480745},100717.74830571029,{"$f":"+Calculations!M198","v":151277.51127562279},{"$f":"+Calculations!N198","v":12557.168004985393},{"$f":"+Calculations!O198","v":51530.28710112055},{"$f":"+Calculations!P198","v":23488.479414209851},238853.44579593858,{"$f":"+Calculations!Q198","v":3396.6256153352392},242250.07141127382,{"$f":"IF(O103<P102,O103,P102)","v":242250.07141127382},{"$f":"IF(O103<P102,A103,Q102)","v":3},-58231.836148577888,-1316.6042498658717,{"$f":"OtherBen*AnnMiles","v":0},-59548.440398443752,{"$f":"U103/NewBusCost","v":-0.14999607153260391}]
[{"$f":"Calculations!A199","v":4},{"$f":"AnnMiles*Calculations!A199","v":141578.67123287672},{"$f":"+Calculations!C199","v":21777.645298729996},{"$f":"+Calculations!D199","v":56413.717380936854},{"$f":"+Calculations!E199","v":24575.041457604391},102766.40413727125,{"$f":"+Calculations!F199","v":3913.6432453470434},106680.0473826183,{"$f":"+Calculations!M199","v":117205.56231690361},{"$f":"+Calculations!N199","v":14633.878740628763},{"$f":"+Calculations!O199","v":52630.172905919477},{"$f":"+Calculations!P199","v":23733.203736885745},208202.81770033762,{"$f":"+Calculations!Q199","v":3513.0725224265716},211715.8902227642,211715.8902227642,4,-52534.420717068861,-1051.7206044669028,{"$f":"OtherBen*AnnMiles","v":0},-53586.141321535746,{"$f":"U104/NewBusCost","v":-0.13497768594845277}]
[{"$f":"Calculations!A200","v":5},{"$f":"AnnMiles*Calculations!A200","v":176973.3390410959},{"$f":"+Calculations!C200","v":22974.410765089026},{"$f":"+Calculations!D200","v":58986.560294829906},{"$f":"+Calculations!E200","v":25126.518685095787},107087.48974501471,{"$f":"+Calculations!F200","v":4197.7562599817502},111285.24600499646,{"$f":"+Calculations!M200","v":96824.605693225487},{"$f":"+Calculations!N200","v":16084.219646372678},{"$f":"+Calculations!O200","v":53735.489523115502},{"$f":"+Calculations!P200","v":23975.488240805535},190619.8031035192,{"$f":"+Calculations!Q200","v":3632.1326530227566},194251.93575654196,194251.93575654196,5,-48213.335109325402,-767.60758983219603,{"$f":"OtherBen*AnnMiles","v":0},-48980.942699157589,{"$f":"U105/NewBusCost","v":-0.12337768941853297}]
[{"$f":"Calculations!A201","v":6},{"$f":"AnnMiles*Calculations!A201","v":212368.00684931508},{"$f":"+Calculations!C201","v":23491.06620412046},{"$f":"+Calculations!D201","v":61676.742057621545},{"$f":"+Calculations!E201","v":25690.371359968063},110858.17962171006,{"$f":"+Calculations!F201","v":4502.4946101476889},115360.67423185776,{"$f":"+Calculations!M201","v":83288.932504056284},{"$f":"+Calculations!N201","v":17119.665684600248},{"$f":"+Calculations!O201","v":54845.643272259636},{"$f":"+Calculations!P201","v":24215.22169794092},179469.46315885711,{"$f":"+Calculations!Q201","v":3753.805598898261},183223.26875775537,183223.26875775537,6,-44442.64523263005,-462.86923966625727,0,-44905.514472296287,-0.11311212713424758]
[{"$f":"Calculations!A202","v":7},{"$f":"AnnMiles*Calculations!A202","v":247762.67465753425},{"$f":"+Calculations!C202","v":23737.906033854084},{"$f":"+Calculations!D202","v":64489.614105805056},{"$f":"+Calculations!E202","v":26266.877193956614},114494.39733361575,{"$f":"+Calculations!F202","v":4829.3556030566497},119323.7529366724,{"$f":"+Calculations!M202","v":73664.628193570243},{"$f":"+Calculations!N202","v":17884.424665249375},{"$f":"+Calculations!O202","v":55960.035152104792},{"$f":"+Calculations!P202","v":24452.297096079488},171961.38510700388,{"$f":"+Calculations!Q202","v":3878.0888647530692},175839.47397175696,175839.47397175696,7,-40806.427520724363,-136.00824675729655,0,-40942.435767481642,-0.10312956112715779]
[{"$f":"Calculations!A203","v":8},{"$f":"AnnMiles*Calculations!A203","v":283157.34246575343},{"$f":"+Calculations!C203","v":23893.854109361862},{"$f":"+Calculations!D203","v":67430.771937178273},{"$f":"+Calculations!E203","v":26856.320130798453},118180.94617733858,{"$f":"+Calculations!F203","v":5179.9452437344789},123360.89142107306,{"$f":"+Calculations!M203","v":66484.701708829598},{"$f":"+Calculations!N203","v":18470.150307013078},{"$f":"+Calculations!O203","v":57078.062200666296},{"$f":"+Calculations!P203","v":24686.611842249782},166719.52605875875,{"$f":"+Calculations!Q203","v":4004.9778930967027},170724.50395185547,170724.50395185547,8,-37119.878677001529,214.58139392053272,0,-36905.297283080989,-9.2960446556879059E-2]
[{"$f":"Calculations!A204","v":9},{"$f":"AnnMiles*Calculations!A204","v":318552.01027397264},{"$f":"+Calculations!C204","v":24023.5075502494},{"$f":"+Calculations!D204","v":70506.066241671899},{"$f":"+Calculations!E204","v":27458.990486081664},121988.56427800296,{"$f":"+Calculations!F204","v":5555.9861259967593},127544.55040399972,{"$f":"+Calculations!M204","v":60934.128644953504},{"$f":"+Calculations!N204","v":18933.780500668519},{"$f":"+Calculations!O204","v":58199.118859054317},{"$f":"+Calculations!P204","v":24918.067949110449},162985.09595378677,{"$f":"+Calculations!Q204","v":4134.4660956171601},167119.56204940393,167119.56204940393,9,-33312.260576337154,590.62227618281304,0,-32721.638300154329,-8.2422262720791756E-2]
[{"$f":"Calculations!A205","v":10},{"$f":"AnnMiles*Calculations!A205","v":353946.67808219179},{"$f":"+Calculations!C205","v":24145.10290942392},{"$f":"+Calculations!D205","v":73721.614539817878},{"$f":"+Calculations!E205","v":28075.18509023323},125941.90253947504,{"$f":"+Calculations!F205","v":5959.3258962740492},131901.22843574907,{"$f":"+Calculations!M205","v":56523.868582763789},{"$f":"+Calculations!N205","v":19310.963002521388},{"$f":"+Calculations!O205","v":59322.598332524292},{"$f":"+Calculations!P205","v":25146.572203602675},160304.00212141214,{"$f":"+Calculations!Q205","v":4266.5448908162616},164570.5470122284,164570.5470122284,10,-29358.922314865078,993.96204646010301,0,-28364.960268404975,-7.1448262640818577E-2]
[{"$f":"Calculations!A206","v":11},{"$f":"AnnMiles*Calculations!A206","v":389341.34589041094},{"$f":"+Calculations!C206","v":24266.114007495249},{"$f":"+Calculations!D206","v":77083.813352009965},{"$f":"+Calculations!E206","v":28705.207434715525},{"$f":"SUM(C111:E111)","v":130055.13479422074},{"$f":"+Calculations!F206","v":6391.9463318730432},{"$f":"SUM(F111:G111)","v":136447.08112609378},{"$f":"+Calculations!M206","v":52942.691219989203},{"$f":"+Calculations!N206","v":19624.906033192736},{"$f":"+Calculations!O206","v":60447.89394228992},{"$f":"+Calculations!P206","v":25372.036317287195},{"$f":"SUM(I111:L111)","v":158387.52751275906},{"$f":"+Calculations!Q206","v":4401.2037476561136},{"$f":"SUM(M111:N111)","v":162788.73126041517},162788.73126041517,11,{"$f":"F111-$F$41","v":-25245.690060119377},{"$f":"G111-$F$42","v":1426.5824820590969},0,{"$f":"H111-$F$40+T111","v":-23819.10757806027},-5.999775208579413E-2]
[{"$f":"Calculations!A207","v":12},{"$f":"AnnMiles*Calculations!A207","v":424736.01369863015},{"$f":"+Calculations!C207","v":24397.263736148747},{"$f":"+Calculations!D207","v":80599.350922763813},{"$f":"+Calculations!E207","v":29349.367821503554},134345.9824804161,{"$f":"+Calculations!F207","v":6855.9730782789156},141201.95555869502,{"$f":"+Calculations!M207","v":49983.089496043118},{"$f":"+Calculations!N207","v":19891.690319361081},{"$f":"+Calculations!O207","v":61574.400461794503},{"$f":"+Calculations!P207","v":25594.377057913156},157043.55733511187,{"$f":"+Calculations!Q207","v":4538.4302349272812},161581.98757003914,161581.98757003914,12,-20954.84237392401,1890.6092284649694,0,-19064.233145459031,-4.8020738401660025E-2]
[{"$f":"Calculations!A208","v":13},{"$f":"AnnMiles*Calculations!A208","v":460130.68150684936},{"$f":"+Calculations!C208","v":24554.415566834465},{"$f":"+Calculations!D208","v":84275.220525288634},{"$f":"+Calculations!E208","v":30007.983515916538},138837.61960803962,{"$f":"+Calculations!F208","v":7353.6860933423241},146191.30570138193,{"$f":"+Calculations!M208","v":47501.386710094135},{"$f":"+Calculations!N208","v":20123.198582524481},{"$f":"+Calculations!O208","v":62701.515431335552},{"$f":"+Calculations!P208","v":25813.516361892689},156139.61708584687,{"$f":"+Calculations!Q208","v":4678.2100760181565},160817.82716186502,160817.82716186502,13,-16463.205246300495,2388.3222435283778,0,-14074.883002772112,-3.5453105800433531E-2]
[{"$f":"Calculations!A209","v":14},{"$f":"AnnMiles*Calculations!A209","v":495525.34931506851},{"$f":"+Calculations!C209","v":24755.789739734337},{"$f":"+Calculations!D209","v":88118.734372836174},{"$f":"+Calculations!E209","v":30681.378902879125},143555.90301544964,{"$f":"+Calculations!F209","v":7887.5308496677153},151443.43386511735,{"$f":"+Calculations!M209","v":45394.940632077589},{"$f":"+Calculations!N209","v":20328.630553041778},{"$f":"+Calculations!O209","v":63828.640445183504},{"$f":"+Calculations!P209","v":26029.381427482564},155581.59305778542,{"$f":"+Calculations!Q209","v":4820.5272087370322},160402.12026652246,160402.12026652246,14,-11744.92183889047,2922.1669998537691,0,-8822.754839036701,-2.2223563826288921E-2]
[{"$f":"Calculations!A210","v":15},{"$f":"AnnMiles*Calculations!A210","v":530920.01712328766},{"$f":"+Calculations!C210","v":25018.738882448484},{"$f":"+Calculations!D210","v":92137.538164500264},{"$f":"+Calculations!E210","v":31369.885646689203},148526.16269363795,{"$f":"+Calculations!F210","v":8460.1303502449919},156986.29304388294,{"$f":"+Calculations!M210","v":43588.46600629959},{"$f":"+Calculations!N210","v":20515.271653817581},{"$f":"+Calculations!O210","v":64955.182405622887},{"$f":"+Calculations!P210","v":26241.904788600033},155300.82485434011,{"$f":"+Calculations!Q210","v":4965.3638498139462},160266.18870415405,160266.18870415405,15,-6774.6621607021661,3494.7665004310456,0,-3279.8956602711114,-8.261701915040583E-3]
[{"$f":"Calculations!A211","v":16},{"$f":"AnnMiles*Calculations!A211","v":566314.68493150687},{"$f":"+Calculations!C211","v":25357.438417151923},{"$f":"+Calculations!D211","v":96339.626294402347},{"$f":"+Calculations!E211","v":32073.842854370945},153770.90756592521,{"$f":"+Calculations!F211","v":9074.2980163623324},162845.20558228754,{"$f":"+Calculations!M211","v":42025.486147318392},{"$f":"+Calculations!N211","v":20688.900363848948},{"$f":"+Calculations!O211","v":66080.554738670777},{"$f":"+Calculations!P211","v":26451.024369323713},155245.96561916184,{"$f":"+Calculations!Q211","v":5112.7005636883614},160358.6661828502,160266.18870415405,15,-1529.9172884149011,4108.9341665483862,0,2579.0168781334942,6.4962641766586754E-3]
[{"$f":"Calculations!A212","v":17},{"$f":"AnnMiles*Calculations!A212","v":601709.35273972608},{"$f":"+Calculations!C212","v":25781.30398671138},{"$f":"+Calculations!D212","v":100733.35775451732},{"$f":"+Calculations!E212","v":32793.59724269365},159308.25898392237,{"$f":"+Calculations!F212","v":9733.0515111239165},169041.31049504629,{"$f":"+Calculations!M212","v":40662.801645481246},{"$f":"+Calculations!N212","v":20854.022534468189},{"$f":"+Calculations!O212","v":67204.178566587478},{"$f":"+Calculations!P212","v":26656.683519250422},155377.68626578734,{"$f":"+Calculations!Q212","v":5262.5163351716092},160640.20260095896,160266.18870415405,15,4007.4341295822524,4767.6876613099703,0,8775.1217908922408,2.2103581337260054E-2]
[{"$f":"Calculations!A213","v":18},{"$f":"AnnMiles*Calculations!A213","v":637104.02054794529},{"$f":"+Calculations!C213","v":26293.605318041842},{"$f":"+Calculations!D213","v":105327.47276277492},{"$f":"+Calculations!E213","v":33529.503308938518},165150.5813897553,{"$f":"+Calculations!F213","v":10439.627566493289},175590.20895624859,{"$f":"+Calculations!M213","v":39466.802858369716},{"$f":"+Calculations!N213","v":21014.014816069124},{"$f":"+Calculations!O213","v":68325.483832684477},{"$f":"+Calculations!P213","v":26858.831029994224},155665.13253711752,{"$f":"+Calculations!Q213","v":5414.7886455595062},161079.92118267703,160266.18870415405,15,9849.7565354151884,5474.2637166793429,0,15324.020252094546,3.8599547234495081E-2]
[{"$f":"Calculations!A214","v":19},{"$f":"AnnMiles*Calculations!A214","v":672498.68835616438},{"$f":"+Calculations!C214","v":26889.970247985661},{"$f":"+Calculations!D214","v":110131.11014951345},{"$f":"+Calculations!E214","v":34281.923505497543},171303.00390299666,{"$f":"+Calculations!F214","v":11197.497886713802},182500.50178971046,{"$f":"+Calculations!M214","v":38410.946895420653},{"$f":"+Calculations!N214","v":21171.214338996695},{"$f":"+Calculations!O214","v":69443.91037434907},{"$f":"+Calculations!P214","v":27057.421133223739},156083.49274199017,{"$f":"+Calculations!Q214","v":5569.4935517609119},161652.98629375108,160266.18870415405,15,16002.179048656544,6232.1340368998553,0,22234.313085556409,5.6005826411980882E-2]
[{"$f":"Calculations!A215","v":20},{"$f":"AnnMiles*Calculations!A215","v":707893.35616438359},{"$f":"+Calculations!C215","v":27556.782701192977},{"$f":"+Calculations!D215","v":115153.82553687241},{"$f":"+Calculations!E215","v":35051.228418390529},177761.83665645591,{"$f":"+Calculations!F215","v":12010.386206246338},189772.22286270224,{"$f":"+Calculations!M215","v":37473.991520072508},{"$f":"+Calculations!N215","v":21326.977033884228},{"$f":"+Calculations!O215","v":70558.908940639012},{"$f":"+Calculations!P215","v":27252.413480736708},156612.29097533243,{"$f":"+Calculations!Q215","v":5726.6057680020549},162338.89674333448,160266.18870415405,15,22461.011802115798,7045.0223564323915,0,29506.034158548195,7.4322504177703266E-2]
[{"$f":"Calculations!A216","v":21},{"$f":"AnnMiles*Calculations!A216","v":743288.02397260279},{"$f":"+Calculations!C216","v":28269.705836558216},{"$f":"+Calculations!D216","v":120405.61034728687},{"$f":"+Calculations!E216","v":35837.796949788077},184513.11313363316,{"$f":"+Calculations!F216","v":12882.286586037124},197395.3997196703,{"$f":"+Calculations!M216","v":36638.733660714817},{"$f":"+Calculations!N216","v":21481.723527721599},{"$f":"+Calculations!O216","v":71669.942151250114},{"$f":"+Calculations!P216","v":27443.773107166784},157234.17244685331,{"$f":"+Calculations!Q216","v":5886.0987496642174},163120.27119651751,160266.18870415405,15,29212.288279293047,7916.9227362231777,0,37129.211015516252,9.3524460996262604E-2]
[{"$f":"Calculations!A217","v":22},{"$f":"AnnMiles*Calculations!A217","v":778682.69178082189},{"$f":"+Calculations!C217","v":28992.717925455756},{"$f":"+Calculations!D217","v":125896.91167889645},{"$f":"+Calculations!E217","v":36642.016504630505},191531.64610898271,{"$f":"+Calculations!F217","v":13817.483038012837},205349.12914699555,{"$f":"+Calculations!M217","v":35891.091970378191},{"$f":"+Calculations!N217","v":21634.991176097017},{"$f":"+Calculations!O217","v":72776.485394117524},{"$f":"+Calculations!P217","v":27631.470376005018},157934.03891659775,{"$f":"+Calculations!Q217","v":6047.9447788136504},163981.98369541141,160266.18870415405,15,36230.821254642593,8852.1191881988907,0,45082.9404428415,0.11355904393662847]
[{"$f":"Calculations!A218","v":23},{"$f":"AnnMiles*Calculations!A218","v":814077.35958904109},{"$f":"+Calculations!C218","v":29678.162688580465},{"$f":"+Calculations!D218","v":131638.65308740578},{"$f":"+Calculations!E218","v":37464.283181434606},198781.09895742085,{"$f":"+Calculations!F218","v":14820.570574226334},213601.66953164717,{"$f":"+Calculations!M218","v":35219.428722132754},{"$f":"+Calculations!N218","v":21785.510494615613},{"$f":"+Calculations!O218","v":73878.02765937573},{"$f":"+Calculations!P218","v":27815.480909697744},158698.44778582183,{"$f":"+Calculations!Q218","v":6212.1150509873569},164910.5628368092,160266.18870415405,15,43480.274103080737,9855.2067244123882,0,53335.480827493127,0.13434629931358472]
[{"$f":"Calculations!A219","v":24},{"$f":"AnnMiles*Calculations!A219","v":849472.0273972603},{"$f":"+Calculations!C219","v":30268.354197349825},{"$f":"+Calculations!D219","v":137642.256315737},{"$f":"+Calculations!E219","v":38305.001967382246},206215.61248046908,{"$f":"+Calculations!F219","v":15896.477784076395},222112.09026454546,{"$f":"+Calculations!M219","v":34614.041231572861},{"$f":"+Calculations!N219","v":21931.322270908931},{"$f":"+Calculations!O219","v":74974.072307865514},{"$f":"+Calculations!P219","v":27995.785504652627},159515.22131499994,{"$f":"+Calculations!Q219","v":6378.5797628062655},165893.80107780622,160266.18870415405,15,50914.787626128964,10931.113934262448,0,61845.901560391416,0.15578312735614966]
[{"$f":"Calculations!A220","v":25},{"$f":"AnnMiles*Calculations!A220","v":884866.69520547951},{"$f":"+Calculations!C220","v":30699.154618408938},{"$f":"+Calculations!D220","v":143919.66401469964},{"$f":"+Calculations!E220","v":39164.586937786749},213783.40557089532,{"$f":"+Calculations!F220","v":17050.491050532695},230833.89662142802,{"$f":"+Calculations!M220","v":34066.775336604253},{"$f":"+Calculations!N220","v":22069.946235226991},{"$f":"+Calculations!O220","v":76064.137772835413},{"$f":"+Calculations!P220","v":28172.370032045394},160373.22937671206,{"$f":"+Calculations!Q220","v":6547.3081999982805},166920.53757671034,160266.18870415405,15,58482.580716555211,12085.127200718749,0,70567.707917273976,0.17775241288985888]
[{"$f":"Calculations!A221","v":26},{"$f":"AnnMiles*Calculations!A221","v":920261.36301369872},{"$f":"+Calculations!C221","v":30699.154618408938},{"$f":"+Calculations!D221","v":150483.36349987512},{"$f":"+Calculations!E221","v":40043.461460035542},221225.97957831959,{"$f":"+Calculations!F221","v":18288.280524350557},239514.26010267014,{"$f":"+Calculations!M221","v":33570.728070926067},{"$f":"+Calculations!N221","v":22195.59637913261},{"$f":"+Calculations!O221","v":77147.758193935864},{"$f":"+Calculations!P221","v":28345.225325371117},161259.30796936565,{"$f":"+Calculations!Q221","v":6718.2688254273717},167977.57679479301,160266.18870415405,15,65925.154723979475,13322.916674536611,0,79248.071398516098,0.19961730830860477]
[{"$f":"Calculations!A222","v":27},{"$f":"AnnMiles*Calculations!A222","v":955656.03082191781},{"$f":"+Calculations!C222","v":30699.154618408938},{"$f":"+Calculations!D222","v":157346.41159197403},{"$f":"+Calculations!E222","v":40942.058402109295},228987.62461249228,{"$f":"+Calculations!F222","v":19615.9279838976},248603.55259638987,{"$f":"+Calculations!M222","v":33120.016405062284},{"$f":"+Calculations!N222","v":22309.762890257913},{"$f":"+Calculations!O222","v":78224.483983042781},{"$f":"+Calculations!P222","v":28514.347055725888},162168.61033408888,{"$f":"+Calculations!Q222","v":6891.4293667410948},169060.03970082998,160266.18870415405,15,73686.799758152163,14650.564134083654,0,88337.363892235822,0.22251225161772248]
[{"$f":"Calculations!A223","v":28},{"$f":"AnnMiles*Calculations!A223","v":991050.69863013702},{"$f":"+Calculations!C223","v":30699.154618408938},{"$f":"+Calculations!D223","v":164522.4605900801},{"$f":"+Calculations!E223","v":41860.820345780376},237082.43555426941,{"$f":"+Calculations!F223","v":21039.956717479388},258122.3922717488,{"$f":"+Calculations!M223","v":32709.59553636998},{"$f":"+Calculations!N223","v":22413.723631060609},{"$f":"+Calculations!O223","v":79293.882321868325},{"$f":"+Calculations!P223","v":28679.735595836803},163096.93708513569,{"$f":"+Calculations!Q223","v":7066.7569032672918},170163.69398840299,160266.18870415405,15,81781.610699929297,16074.592867665442,0,97856.203567594755,0.24648917775212784]
[{"$f":"Calculations!A224","v":29},{"$f":"AnnMiles*Calculations!A224","v":1026445.3664383562},{"$f":"+Calculations!C224","v":30699.154618408938},{"$f":"+Calculations!D224","v":172025.78542944754},{"$f":"+Calculations!E224","v":42800.199804595606},245525.13985245209,{"$f":"+Calculations!F224","v":22567.363574988372},268092.50342744048,{"$f":"+Calculations!M224","v":32335.114766406412},{"$f":"+Calculations!N224","v":22508.580645485388},{"$f":"+Calculations!O224","v":80355.537591720276},{"$f":"+Calculations!P224","v":28841.395873881494},164040.62887749358,{"$f":"+Calculations!Q224","v":7244.2179518111143},171284.8468293047,160266.18870415405,15,90224.314998111979,17601.999725174428,0,107826.31472328643,0.27160280786722024]
[{"$f":"Calculations!A225","v":30},{"$f":"AnnMiles*Calculations!A225","v":1061840.0342465753},{"$f":"+Calculations!C225","v":30699.154618408938},{"$f":"+Calculations!D225","v":179871.31207787577},{"$f":"+Calculations!E225","v":43760.659446750651},254331.12614303536,{"$f":"+Calculations!F225","v":24205.653346359413},278536.7794893948,{"$f":"+Calculations!M225","v":31992.802193911146},{"$f":"+Calculations!N225","v":22595.289366550365},{"$f":"+Calculations!O225","v":81409.051736151465},{"$f":"+Calculations!P225","v":28999.337218152512},164996.48051476548,{"$f":"+Calculations!Q225","v":7423.7785510254462},172420.25906579092,160266.18870415405,15,99030.301288695249,19240.289496545469,0,118270.59078524075,0.29791080802327646]
[{"$f":"Calculations!A226","v":31},{"$f":"AnnMiles*Calculations!A226","v":1097234.7020547946},{"$f":"+Calculations!C226","v":30699.154618408938},{"$f":"+Calculations!D226","v":188074.64722714905},{"$f":"+Calculations!E226","v":44742.672322965831},263516.4741685238,{"$f":"+Calculations!F226","v":25962.875635747485},289479.3498042713,{"$f":"+Calculations!M226","v":31679.371715445548},{"$f":"+Calculations!N226","v":22674.682173342204},{"$f":"+Calculations!O226","v":82454.044557596906},{"$f":"+Calculations!P226","v":29153.573193627173},165961.67164001183,{"$f":"+Calculations!Q226","v":7605.4043440511814},173567.07598406301,160266.18870415405,15,108215.64931418368,20997.511785933537,0,129213.16110011726,0.32547395743102586]
[{"$f":"Calculations!A227","v":32},{"$f":"AnnMiles*Calculations!A227","v":1132629.3698630137},{"$f":"+Calculations!C227","v":30699.154618408938},{"$f":"+Calculations!D227","v":196652.10933860388},{"$f":"+Calculations!E227","v":45746.722099475563},273097.98605648836,{"$f":"+Calculations!F227","v":27847.664412605984},300945.65046909434,{"$f":"+Calculations!M227","v":31391.947452831559},{"$f":"+Calculations!N227","v":22747.487533754862},{"$f":"+Calculations!O227","v":83490.15394942624},{"$f":"+Calculations!P227","v":29304.121431500917},166933.71036751356,{"$f":"+Calculations!Q227","v":7789.0606591481219},174722.77102666168,160266.18870415405,15,117797.16120214824,22882.300562792036,0,140679.46176494029,0.35435632686382945]
[{"$f":"Calculations!A228","v":33},{"$f":"AnnMiles*Calculations!A228","v":1168024.0376712328},{"$f":"+Calculations!C228","v":30699.154618408938},{"$f":"+Calculations!D228","v":205620.76110458237},{"$f":"+Calculations!E228","v":46773.303296246311},283093.21901923761,{"$f":"+Calculations!F228","v":29869.280433996704},312962.49945323431,{"$f":"+Calculations!M228","v":31128.001909878516},{"$f":"+Calculations!N228","v":22814.345669561648},{"$f":"+Calculations!O228","v":84517.036065140419},{"$f":"+Calculations!P228","v":29451.003452731482},167910.38709731205,{"$f":"+Calculations!Q228","v":7974.7125880624335},175885.09968537447,160266.18870415405,15,127792.3941648975,24903.916584182756,0,152696.31074908026,0.38462546788181429]
[{"$f":"Calculations!A229","v":34},{"$f":"AnnMiles*Calculations!A229","v":1203418.7054794522},{"$f":"+Calculations!C229","v":30699.154618408938},{"$f":"+Calculations!D229","v":214998.44339034482},{"$f":"+Calculations!E229","v":47822.921530540123},293520.51953929389,{"$f":"+Calculations!F229","v":32037.656746569806},325558.17628586368,{"$f":"+Calculations!M229","v":30885.305030995674},{"$f":"+Calculations!N229","v":22875.821460009527},{"$f":"+Calculations!O229","v":85534.365426714998},{"$f":"+Calculations!P229","v":29594.24448662388},168889.73640434406,{"$f":"+Calculations!Q229","v":8162.3250619022219},177052.06146624629,160266.18870415405,15,138219.69468495378,27072.292896755862,0,165291.98758170963,0.41635261355594366]
[{"$f":"Calculations!A230","v":35},{"$f":"AnnMiles*Calculations!A230","v":1238813.3732876712},{"$f":"+Calculations!C230","v":30699.154618408938},{"$f":"+Calculations!D230","v":224803.81072396081},{"$f":"+Calculations!E230","v":48896.09376594401},304399.05910831376,{"$f":"+Calculations!F230","v":34363.447491784427},338762.50660009816,{"$f":"+Calculations!M230","v":30661.881980654292},{"$f":"+Calculations!N230","v":22932.415136398096},{"$f":"+Calculations!O230","v":86541.834974334328},{"$f":"+Calculations!P230","v":29733.873285461621},169870.00537684833,{"$f":"+Calculations!Q230","v":8351.8629243185842},178221.86830116692,160266.18870415405,15,149098.23425397364,29398.083641970479,0,178496.31789594411,0.44961289142555194]
[{"$f":"Calculations!A231","v":36},{"$f":"AnnMiles*Calculations!A231","v":1274208.0410958906},{"$f":"+Calculations!C231","v":30699.154618408938},{"$f":"+Calculations!D231","v":235056.3684047767},{"$f":"+Calculations!E231","v":49993.348566987625},315748.87159017328,{"$f":"+Calculations!F231","v":36858.080254170171},352606.95184434345,{"$f":"+Calculations!M231","v":30455.977947436826},{"$f":"+Calculations!N231","v":22984.571197311267},{"$f":"+Calculations!O231","v":87539.156059975212},{"$f":"+Calculations!P231","v":29869.92193615983},170849.62714088312,{"$f":"+Calculations!Q231","v":8543.2910018153743},179392.9181426985,160266.18870415405,15,160448.04673583317,31892.716404356222,0,192340.7631401894,0.48448554947150985]
[{"$f":"Calculations!A232","v":37},{"$f":"AnnMiles*Calculations!A232","v":1309602.7089041097},{"$f":"+Calculations!C232","v":30699.154618408938},{"$f":"+Calculations!D232","v":245776.51130427694},{"$f":"+Calculations!E232","v":51115.226359474611},327590.89228216046,{"$f":"+Calculations!F232","v":39533.812209838405},367124.70449199888,{"$f":"+Calculations!M232","v":30266.02864326433},{"$f":"+Calculations!N232","v":23032.685881244492},{"$f":"+Calculations!O232","v":88526.058387479701},{"$f":"+Calculations!P232","v":30002.425669880227},171827.19858186875,{"$f":"+Calculations!Q232","v":8736.57417103642},180563.77275290518,160266.18870415405,15,172290.06742782035,34568.448360024457,0,206858.51578784484,0.52105419593915581]
[{"$f":"Calculations!A233","v":38},{"$f":"AnnMiles*Calculations!A233","v":1344997.3767123288},{"$f":"+Calculations!C233","v":30699.154618408938},{"$f":"+Calculations!D233","v":256985.56443652534},{"$f":"+Calculations!E233","v":52262.279696656085},339946.99875159038,{"$f":"+Calculations!F233","v":42403.790351124917},382350.78910271532,{"$f":"+Calculations!M233","v":30090.635448358233},{"$f":"+Calculations!N233","v":23077.11346245469},{"$f":"+Calculations!O233","v":89502.28990191131},{"$f":"+Calculations!P233","v":30131.422670508135},172801.46148323236,{"$f":"+Calculations!Q233","v":8931.6774229040566},181733.13890613642,160266.18870415405,15,184646.17389725026,37438.426501310969,0,222084.60039856128,0.55940705390065815]
[{"$f":"Calculations!A234","v":39},{"$f":"AnnMiles*Calculations!A234","v":1380392.0445205481},{"$f":"+Calculations!C234","v":30699.154618408938},{"$f":"+Calculations!D234","v":268705.82537888875},{"$f":"+Calculations!E234","v":53435.073531377086},352840.05352867476,{"$f":"+Calculations!F234","v":45482.116083272187},398322.16961194697,{"$f":"+Calculations!M234","v":29928.544367846851},{"$f":"+Calculations!N234","v":23118.17158131002},{"$f":"+Calculations!O234","v":90467.616631111654},{"$f":"+Calculations!P234","v":30256.953882847632},173771.28646311615,{"$f":"+Calculations!Q234","v":9128.5659235072362},182899.85238662339,160266.18870415405,15,197539.22867433465,40516.752233458239,0,238055.98090779292,0.59963723150577564]
[{"$f":"Calculations!A235","v":40},{"$f":"AnnMiles*Calculations!A235","v":1415786.7123287672},{"$f":"+Calculations!C235","v":30699.154618408938},{"$f":"+Calculations!D235","v":280960.60862743011},{"$f":"+Calculations!E235","v":54634.185494330224},366293.94874016929,{"$f":"+Calculations!F235","v":48783.914510542549},415077.86325071182,{"$f":"+Calculations!M235","v":29778.628132823298},{"$f":"+Calculations!N235","v":23156.14577814133},{"$f":"+Calculations!O235","v":91421.822482470758},{"$f":"+Calculations!P235","v":30379.062821343712},174735.65921477909,{"$f":"+Calculations!Q235","v":9327.2050716611229},184062.86428644022,160266.18870415405,15,210993.12388582918,43818.550660728601,0,254811.67454655777,0.64184300893339485]
[{"$f":"Calculations!A236","v":41},{"$f":"AnnMiles*Calculations!A236","v":1451181.3801369863},{"$f":"+Calculations!C236","v":30699.154618408938},{"$f":"+Calculations!D236","v":293774.2919752046},{"$f":"+Calculations!E236","v":55860.206178553351},380333.65277216688,{"$f":"+Calculations!F236","v":52325.408752193347},432659.06152436021,{"$f":"+Calculations!M236","v":29639.870908918012},{"$f":"+Calculations!N236","v":23191.293366603095},{"$f":"+Calculations!O236","v":92364.708997992988},{"$f":"+Calculations!P236","v":30497.795380090491},175693.66865360457,{"$f":"+Calculations!Q236","v":9527.5605530826524},185221.22920668722,160266.18870415405,15,225032.82791782677,47360.044902379399,0,272392.87282020616,0.68612814312394499]
[{"$f":"Calculations!A237","v":42},{"$f":"AnnMiles*Calculations!A237","v":1486576.0479452056},{"$f":"+Calculations!C237","v":30699.154618408938},{"$f":"+Calculations!D237","v":307172.36500571482},{"$f":"+Calculations!E237","v":57113.739430311674},394985.25905443542,{"$f":"+Calculations!F237","v":56123.999653459992},451109.25870789541,{"$f":"+Calculations!M237","v":29511.355177789363},{"$f":"+Calculations!N237","v":23223.846756628085},{"$f":"+Calculations!O237","v":93296.095070783151},{"$f":"+Calculations!P237","v":30613.199644832555},176644.49665003314,{"$f":"+Calculations!Q237","v":9729.5983911480962},186374.09504118122,160266.18870415405,15,239684.4342000953,51158.635803646044,0,290843.07000374136,0.73260219144519234]
[{"$f":"Calculations!A238","v":43},{"$f":"AnnMiles*Calculations!A238","v":1521970.7157534247},{"$f":"+Calculations!C238","v":30699.154618408938},{"$f":"+Calculations!D238","v":321181.47979799367},{"$f":"+Calculations!E238","v":58395.402646507297},410276.03706290992,{"$f":"+Calculations!F238","v":60198.35128320026},470474.38834611018,{"$f":"+Calculations!M238","v":29392.250437851802},{"$f":"+Calculations!N238","v":23254.01631656415},{"$f":"+Calculations!O238","v":94215.816626095999},{"$f":"+Calculations!P238","v":30725.325707613218},177587.40908812519,{"$f":"+Calculations!Q238","v":9933.2849942189423},187520.69408234413,160266.18870415405,15,254975.21220856981,55232.987433386312,0,310208.19964195613,0.7813808555213001]
[{"$f":"Calculations!A239","v":44},{"$f":"AnnMiles*Calculations!A239","v":1557365.3835616438},{"$f":"+Calculations!C239","v":30699.154618408938},{"$f":"+Calculations!D239","v":335829.50394417759},{"$f":"+Calculations!E239","v":59705.827078762923},426234.48564134946,{"$f":"+Calculations!F239","v":64568.482638285634},490802.96827963507,{"$f":"+Calculations!M239","v":29281.803434921661},{"$f":"+Calculations!N239","v":23281.992847778653},{"$f":"+Calculations!O239","v":95123.726270088955},{"$f":"+Calculations!P239","v":30834.225484669216},178521.74803745848,{"$f":"+Calculations!Q239","v":10138.587199541467},188660.33523699996,160266.18870415405,15,270933.66078700934,59603.118788471686,0,330536.77957548102,0.83258634653773556]
[{"$f":"Calculations!A240","v":45},{"$f":"AnnMiles*Calculations!A240","v":1592760.0513698631},{"$f":"+Calculations!C240","v":30699.154618408938},{"$f":"+Calculations!D240","v":351145.57598503487},{"$f":"+Calculations!E240","v":61045.658144329173},442890.38874777296,{"$f":"+Calculations!F240","v":69255.866005321499},512146.25475309446,{"$f":"+Calculations!M240","v":29179.329684944703},{"$f":"+Calculations!N240","v":23307.949731975063},{"$f":"+Calculations!O240","v":96019.692909392295},{"$f":"+Calculations!P240","v":30939.95253811701},179446.92486442908,{"$f":"+Calculations!Q240","v":10345.472313743034},189792.3971781721,160266.18870415405,15,287589.56389343285,64290.502155507551,0,351880.06604894041,0.88634777342302373]
[{"$f":"Calculations!A241","v":46},{"$f":"AnnMiles*Calculations!A241","v":1628154.7191780822},{"$f":"+Calculations!C241","v":30699.154618408938},{"$f":"+Calculations!D241","v":367160.16337372706},{"$f":"+Calculations!E241","v":62415.555743969024},460274.87373610504,{"$f":"+Calculations!F241","v":74283.532462989242},534558.40619909426,{"$f":"+Calculations!M241","v":29084.206092376171},{"$f":"+Calculations!N241","v":23332.044800977641},{"$f":"+Calculations!O241","v":96903.601344567825},{"$f":"+Calculations!P241","v":31042.561901921115},180362.41413984276,{"$f":"+Calculations!Q241","v":10553.908149964365},190916.32228980714,160266.18870415405,15,304974.04888176493,69318.168613175294,0,374292.21749494021,0.94280155540287203]
[{"$f":"Calculations!A242","v":47},{"$f":"AnnMiles*Calculations!A242","v":1663549.3869863015},{"$f":"+Calculations!C242","v":30699.154618408938},{"$f":"+Calculations!D242","v":383905.12308310298},{"$f":"+Calculations!E242","v":63816.194586975638},478420.47228848754,{"$f":"+Calculations!F242","v":79676.185043386475},558096.65733187401,{"$f":"+Calculations!M242","v":28995.864501257634},{"$f":"+Calculations!N242","v":23354.421970261537},{"$f":"+Calculations!O242","v":97775.351840465606},{"$f":"+Calculations!P242","v":31142.109912581473},181267.74822456625,{"$f":"+Calculations!Q242","v":10763.863061681941},192031.6112862482,160266.18870415405,15,323119.64743414742,74710.821193572527,0,397830.46862771997,1.0020918605232241]
[{"$f":"Calculations!A243","v":48},{"$f":"AnnMiles*Calculations!A243","v":1698944.0547945206},{"$f":"+Calculations!C243","v":30699.154618408938},{"$f":"+Calculations!D243","v":401413.76497709338},{"$f":"+Calculations!E243","v":65248.264523483791},497361.18411898613,{"$f":"+Calculations!F243","v":85460.320108375498},582821.50422736164,{"$f":"+Calculations!M243","v":28913.786043227818},{"$f":"+Calculations!N243","v":23375.212670617275},{"$f":"+Calculations!O243","v":98634.859676412161},{"$f":"+Calculations!P243","v":31238.654044923795},182162.51243518107,{"$f":"+Calculations!Q243","v":10975.305973288088},193137.81840846915,160266.18870415405,15,342060.35926464602,80494.956258561549,0,422555.3155232076,1.0643710718468704]
[{"$f":"Calculations!A244","v":49},{"$f":"AnnMiles*Calculations!A244","v":1734338.7226027397},{"$f":"+Calculations!C244","v":30699.154618408938},{"$f":"+Calculations!D244","v":419720.91807226301},{"$f":"+Calculations!E244","v":66712.470884238544},517132.54357491049,{"$f":"+Calculations!F244","v":91664.35753731204},608796.90111222258,{"$f":"+Calculations!M244","v":28837.49616889875},{"$f":"+Calculations!N244","v":23394.537106716893},{"$f":"+Calculations!O244","v":99482.054679073248},{"$f":"+Calculations!P244","v":31332.252753325301},183046.34070801418,{"$f":"+Calculations!Q244","v":11188.206407508211},194234.54711552238,160266.18870415405,15,361831.71872057038,86698.993687498092,0,448530.71240806853,1.1298002831437495]
[{"$f":"Calculations!A245","v":50},{"$f":"AnnMiles*Calculations!A245","v":1769733.390410959},{"$f":"+Calculations!C245","v":30699.154618408938},{"$f":"+Calculations!D245","v":438862.9998213345},{"$f":"+Calculations!E245","v":68209.534827988522},537771.68926773197,{"$f":"+Calculations!F245","v":98318.780365821498},636090.46963355341,{"$f":"+Calculations!M245","v":28766.560267224246},{"$f":"+Calculations!N245","v":23412.505366740035},{"$f":"+Calculations!O245","v":100316.88074073305},{"$f":"+Calculations!P245","v":31422.965318658644},183918.91169335597,{"$f":"+Calculations!Q245","v":11402.534509745317},195321.44620310128,160266.18870415405,15,382470.86441339186,93353.41651600755,0,475824.28092939936,1.1985498260186382]
[{"$f":"Calculations!A246","v":51},{"$f":"AnnMiles*Calculations!A246","v":1805128.0582191781},{"$f":"+Calculations!C246","v":30699.154618408938},{"$f":"+Calculations!D246","v":458878.08855650283},{"$f":"+Calculations!E246","v":69740.193696674862},559317.4368715866,{"$f":"+Calculations!F246","v":105456.28456172685},664773.72143331345,{"$f":"+Calculations!M246","v":28700.579792468197},{"$f":"+Calculations!N246","v":23429.218403423598},{"$f":"+Calculations!O246","v":101139.29532561978},{"$f":"+Calculations!P246","v":31510.851701188651},184779.94522270025,{"$f":"+Calculations!Q246","v":11618.261069451084},196398.20629215133,160266.18870415405,15,404016.61201724649,100490.9207119129,0,504507.5327291594,1.2707998305520387]
[{"$f":"Calculations!A247","v":52},{"$f":"AnnMiles*Calculations!A247","v":1840522.7260273974},{"$f":"+Calculations!C247","v":30699.154618408938},{"$f":"+Calculations!D247","v":479805.99923665158},{"$f":"+Calculations!E247","v":71305.201378590864},581810.35523365135,{"$f":"+Calculations!F247","v":113111.93967403921},694922.29490769061,{"$f":"+Calculations!M247","v":28639.188830764822},{"$f":"+Calculations!N247","v":23444.768903761476},{"$f":"+Calculations!O247","v":101949.26896678797},{"$f":"+Calculations!P247","v":31595.972399610815},185629.19910092509,{"$f":"+Calculations!Q247","v":11835.357538630555},197464.55663955564,160266.18870415405,15,426509.53037931124,108146.57582422526,0,534656.1062035365,1.3467408216713765]
[{"$f":"Calculations!A248","v":53},{"$f":"AnnMiles*Calculations!A248","v":1875917.3938356165},{"$f":"+Calculations!C248","v":30699.154618408938},{"$f":"+Calculations!D248","v":501688.36264914571},{"$f":"+Calculations!E248","v":72905.328679691025},605292.84594724572,{"$f":"+Calculations!F248","v":121323.36114434764},726616.20709159342,{"$f":"+Calculations!M248","v":28582.051048541205},{"$f":"+Calculations!N248","v":23459.24206197762},{"$f":"+Calculations!O248","v":102746.7847559417},{"$f":"+Calculations!P248","v":31678.388316377059},186466.46618283758,{"$f":"+Calculations!Q248","v":12053.796047594262},198520.26223043184,160266.18870415405,15,449992.0210929056,116357.99729453369,0,566350.01838743943,1.4265743536207542]
[{"$f":"Calculations!A249","v":54},{"$f":"AnnMiles*Calculations!A249","v":1911312.0616438356},{"$f":"+Calculations!C249","v":30699.154618408938},{"$f":"+Calculations!D249","v":524568.70822376001},{"$f":"+Calculations!E249","v":74541.36370323252},629809.22654540138,{"$f":"+Calculations!F249","v":130130.89512724635},759940.12167264777,{"$f":"+Calculations!M249","v":28528.856973634433},{"$f":"+Calculations!N249","v":23472.716268226544},{"$f":"+Calculations!O249","v":103531.83782845073},{"$f":"+Calculations!P249","v":31758.160629413083},187291.57169972479,{"$f":"+Calculations!Q249","v":12273.549418076691},199565.12111780149,160266.18870415405,15,474508.40169106127,125165.5312774324,0,599673.93296849378,1.5105136850591783]
[{"$f":"Calculations!A250","v":55},{"$f":"AnnMiles*Calculations!A250","v":1946706.7294520549},{"$f":"+Calculations!C250","v":30699.154618408938},{"$f":"+Calculations!D250","v":548492.55062347394},{"$f":"+Calculations!E250","v":76214.112237936046},655405.81747981894,{"$f":"+Calculations!F250","v":139577.81672789835},794983.63420771726,{"$f":"+Calculations!M250","v":28479.321567094197},{"$f":"+Calculations!N250","v":23485.263723662454},{"$f":"+Calculations!O250","v":104304.43484567797},{"$f":"+Calculations!P250","v":31835.350670293308},188104.37080672791,{"$f":"+Calculations!Q250","v":12494.59117384441},200598.96198057232,160266.18870415405,15,500104.99262547883,134612.45287808441,0,634717.44550356315,1.5987844974900836]
[{"$f":"Calculations!A251","v":56},{"$f":"AnnMiles*Calculations!A251","v":1982101.397260274},{"$f":"+Calculations!C251","v":30699.154618408938},{"$f":"+Calculations!D251","v":573507.48028438608},{"$f":"+Calculations!E251","v":77924.398154857234},682131.0330576523,{"$f":"+Calculations!F251","v":149710.54263076157},831841.57568841381,{"$f":"+Calculations!M251","v":28433.182049666881},{"$f":"+Calculations!N251","v":23496.950990996855},{"$f":"+Calculations!O251","v":105064.59347659789},{"$f":"+Calculations!P251","v":31910.019808903675},188904.7463261653,{"$f":"+Calculations!Q251","v":12716.895548920105},201621.64187508542,160266.18870415405,15,526830.20820331224,144745.17878094764,0,671575.38698425982,1.6916256599099744]
[{"$f":"Calculations!A252","v":57},{"$f":"AnnMiles*Calculations!A252","v":2017496.0650684931},{"$f":"+Calculations!C252","v":30699.154618408938},{"$f":"+Calculations!D252","v":599663.25808485714},{"$f":"+Calculations!E252","v":79673.063813163928},710035.47651643003,{"$f":"+Calculations!F252","v":160578.85916421001},870614.33568064007,{"$f":"+Calculations!M252","v":28390.195952011902},{"$f":"+Calculations!N252","v":23507.839488384107},{"$f":"+Calculations!O252","v":105812.34188054845},{"$f":"+Calculations!P252","v":31982.229344589126},189692.60666553356,{"$f":"+Calculations!Q252","v":12940.437493550906},202633.04415908447,160266.18870415405,15,554734.65166208986,155613.49531439607,0,710348.14697648608,1.7892900427619296]
[{"$f":"Calculations!A253","v":58},{"$f":"AnnMiles*Calculations!A253","v":2052890.7328767125},{"$f":"+Calculations!C253","v":30699.154618408938},{"$f":"+Calculations!D253","v":627011.91433219402},{"$f":"+Calculations!E253","v":81460.970475019538},739172.03942562256,{"$f":"+Calculations!F253","v":172236.16692162663},911408.20634724922,{"$f":"+Calculations!M253","v":28350.139361969694},{"$f":"+Calculations!N253","v":23517.985933393305},{"$f":"+Calculations!O253","v":106547.71819282032},{"$f":"+Calculations!P253","v":32052.0404037525},190467.88389193584,{"$f":"+Calculations!Q253","v":13165.192678050496},203633.07656998633,160266.18870415405,15,583871.2145712825,167270.8030718127,0,751142.01764309523,1.8920453844914238]
[{"$f":"Calculations!A254","v":59},{"$f":"AnnMiles*Calculations!A254","v":2088285.4006849315},{"$f":"+Calculations!C254","v":30699.154618408938},{"$f":"+Calculations!D254","v":655607.85226379381},{"$f":"+Calculations!E254","v":83288.998729776387},769596.00561197917,{"$f":"+Calculations!F254","v":184739.74314089707},954335.74875287618,{"$f":"+Calculations!M254","v":28312.805345815887},{"$f":"+Calculations!N254","v":23527.442742909006},{"$f":"+Calculations!O254","v":107270.77001465079},{"$f":"+Calculations!P254","v":32119.513843843666},191230.53194721934,{"$f":"+Calculations!Q254","v":13391.137494644787},204621.66944186413,160266.18870415405,15,614295.180757639,179774.37929108314,0,794069.5600487222,2.0001752142285194]
[{"$f":"Calculations!A255","v":60},{"$f":"AnnMiles*Calculations!A255","v":2123680.0684931506},{"$f":"+Calculations!C255","v":30699.154618408938},{"$f":"+Calculations!D255","v":685507.95626863209},{"$f":"+Calculations!E255","v":85158.048927688418},801365.15981472947,{"$f":"+Calculations!F255","v":198151.02313147989},999516.18294620933,{"$f":"+Calculations!M255","v":28278.002523507723},{"$f":"+Calculations!N255","v":23536.258394025164},{"$f":"+Calculations!O255","v":107981.55390905366},{"$f":"+Calculations!P255","v":32184.710163652406},191980.52499023895,{"$f":"+Calculations!Q255","v":13618.249057450261},205598.77404768922,160266.18870415405,15,646064.33496038942,193185.65928166595,0,839249.99424205534,2.1139798343628597]
[]
["Fitting Model Coefficients for Use in Prioritization Tool:  Priority Index = C2*Age^2 + C1*Age + C0"]
[null,"C2","C1","C0"]
[null,{"$f":"+Calculations!B260","v":3.5862697557531716E-4},{"$f":"+Calculations!C260","v":4.0841052522870092E-3},{"$f":"+Calculations!D260","v":-0.14976488233589708}]
[]
[]
["Output Table and Chart Data"]
[]
[null,"Prioritization","Replacement"]
["Age","Index","Benefits"]
[{"$f":"+A172-1","v":5},{"$f":"INDEX($V$101:$V$160,A171)","v":-0.12337768941853297},{"$f":"INDEX($U$101:$U$160,A171)","v":-48980.942699157589}]
[6,{"$f":"INDEX($V$101:$V$160,A172)","v":-0.11311212713424758},{"$f":"INDEX($U$101:$U$160,A172)","v":-44905.514472296287}]
[7,-0.10312956112715779,-40942.435767481642]
[8,-9.2960446556879059E-2,-36905.297283080989]
[9,-8.2422262720791756E-2,-32721.638300154329]
[10,-7.1448262640818577E-2,-28364.960268404975]
[11,-5.999775208579413E-2,-23819.10757806027]
[12,-4.8020738401660025E-2,-19064.233145459031]
[13,-3.5453105800433531E-2,-14074.883002772112]
[{"$f":"+A181-1","v":14},-2.2223563826288921E-2,-8822.754839036701]
[{"$f":"MAX(11,MIN(50,F39))","v":15},-8.261701915040583E-3,-3279.8956602711114]
[{"$f":"1+A181","v":16},6.4962641766586754E-3,2579.0168781334942]
[{"$f":"1+A182","v":17},2.2103581337260054E-2,8775.1217908922408]
[18,3.8599547234495081E-2,15324.020252094546]
[19,5.6005826411980882E-2,22234.313085556409]
[20,7.4322504177703266E-2,29506.034158548195]
[21,9.3524460996262604E-2,37129.211015516252]
[22,0.11355904393662847,45082.9404428415]
[23,0.13434629931358472,53335.480827493127]
[24,0.15578312735614966,61845.901560391416]
[25,0.17775241288985888,70567.707917273976]

{"sheet":"Cost_by_Year","index":4,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[4,2,4,8],[4,0,6,0],[4,1,6,1],[5,2,5,6],[5,7,6,7],[5,8,6,8]]}
["Transit Asset Rehabilitation/Replacement Vehicle Model"]
["Predicted Costs by Year"]
[]
["Year-by-Year Data"]
["Year","Lifetime Mileage at Which Vehicles are Replaced","Annual Costs in Thousands of Dollars"]
[null,null,"Agency Costs",null,null,null,null,"Passenger Delay Cost","Total Cost"]
[null,null,"New Buses","Rehab.","Maint.","Energy","Subtotal"]
[{"$f":"+BaseYear+1","v":2010},{"$f":"Inputs_Results!F38","v":530920.01712328766},{"$f":"+Calculations!BC39/1000","v":0},{"$f":"+Calculations!BC69/1000","v":19667.179524966785},{"$f":"Calculations!BC132/1000","v":61249.645560818164},{"$f":"+Calculations!BC102/1000","v":23471.82837515631},{"$f":"SUM(C8:F8)","v":104388.65346094126},{"$f":"+Calculations!BC162/1000","v":4955.4698874473961},{"$f":"SUM(G8:H8)","v":109344.12334838866}]
[{"$f":"1+A8","v":2011},{"$f":"B8","v":530920.01712328766},{"$f":"+Calculations!BC40/1000","v":0},{"$f":"+Calculations!BC70/1000","v":20238.936081844819},{"$f":"Calculations!BC133/1000","v":64043.039151520687},{"$f":"+Calculations!BC103/1000","v":23998.548904145682},108280.52413751118,{"$f":"+Calculations!BC163/1000","v":5315.2148617314151},113595.73899924259]
[2012,{"$f":"B9","v":530920.01712328766},{"$f":"+Calculations!BC41/1000","v":46449},{"$f":"+Calculations!BC71/1000","v":18347.587217798104},{"$f":"Calculations!BC134/1000","v":64116.822226593431},{"$f":"+Calculations!BC104/1000","v":23990.210305743411},152903.61975013494,{"$f":"+Calculations!BC164/1000","v":5340.4732063352967},158244.09295647024]
[2013,530920.01712328766,{"$f":"+Calculations!BC42/1000","v":63123},{"$f":"+Calculations!BC72/1000","v":16447.070887942831},{"$f":"Calculations!BC135/1000","v":60284.681656984591},{"$f":"+Calculations!BC105/1000","v":23236.297078059324},163091.04962298673,{"$f":"+Calculations!BC165/1000","v":4868.2515986983763},167959.30122168511]
[2014,530920.01712328766,{"$f":"+Calculations!BC43/1000","v":0},{"$f":"+Calculations!BC73/1000","v":18385.659392240737},{"$f":"Calculations!BC136/1000","v":59102.271900362568},{"$f":"+Calculations!BC106/1000","v":23010.197776264984},100498.12906886829,{"$f":"+Calculations!BC166/1000","v":4717.8632247048618},105215.99229357316]
[2015,530920.01712328766,{"$f":"+Calculations!BC44/1000","v":0},{"$f":"+Calculations!BC74/1000","v":19639.64118552587},{"$f":"Calculations!BC137/1000","v":61797.73088646392},{"$f":"+Calculations!BC107/1000","v":23526.559064833906},104963.9311368237,{"$f":"+Calculations!BC167/1000","v":5060.3590168286682},110024.29015365237]
[2016,530920.01712328766,{"$f":"+Calculations!BC45/1000","v":75430},{"$f":"+Calculations!BC75/1000","v":16736.130451226993},{"$f":"Calculations!BC138/1000","v":60304.573520277554},{"$f":"+Calculations!BC108/1000","v":23217.783420738218},175688.48739224274,{"$f":"+Calculations!BC168/1000","v":4888.5690330245916},180577.05642526734]
[2017,530920.01712328766,{"$f":"+Calculations!BC46/1000","v":3970},{"$f":"+Calculations!BC76/1000","v":18317.707410738072},{"$f":"Calculations!BC139/1000","v":58407.095079402367},{"$f":"+Calculations!BC109/1000","v":22846.709803961465},103541.51229410191,{"$f":"+Calculations!BC169/1000","v":4654.9102327117726},108196.42252681368]
[2018,530920.01712328766,{"$f":"+Calculations!BC47/1000","v":63520},{"$f":"+Calculations!BC77/1000","v":16534.549916622138},{"$f":"Calculations!BC140/1000","v":57032.515189990925},{"$f":"+Calculations!BC110/1000","v":22581.39994824403},159668.46505485711,{"$f":"+Calculations!BC170/1000","v":4483.2270240905727},164151.69207894767]
[2019,530920.01712328766,{"$f":"+Calculations!BC48/1000","v":15483},{"$f":"+Calculations!BC78/1000","v":17666.549858845199},{"$f":"Calculations!BC141/1000","v":54843.880547067864},{"$f":"+Calculations!BC111/1000","v":22172.597047660776},110166.02745357384,{"$f":"+Calculations!BC171/1000","v":4198.8694388619942},114364.89689243583]
[2020,530920.01712328766,{"$f":"+Calculations!BC49/1000","v":38112},{"$f":"+Calculations!BC79/1000","v":17318.859621884894},{"$f":"Calculations!BC142/1000","v":54217.692813093912},{"$f":"+Calculations!BC112/1000","v":22066.480860475051},131715.03329545385,{"$f":"+Calculations!BC172/1000","v":4110.1052494309542},135825.1385448848]
[2021,530920.01712328766,{"$f":"+Calculations!BC50/1000","v":9925},{"$f":"+Calculations!BC80/1000","v":18356.746111201453},{"$f":"Calculations!BC143/1000","v":53870.832796097842},{"$f":"+Calculations!BC113/1000","v":22020.027089702839},104172.60599700213,{"$f":"+Calculations!BC173/1000","v":4051.7380331925656},108224.3440301947]
[2022,530920.01712328766,{"$f":"+Calculations!BC51/1000","v":0},{"$f":"+Calculations!BC81/1000","v":19433.752252813683},{"$f":"Calculations!BC144/1000","v":55741.465571781097},{"$f":"+Calculations!BC114/1000","v":22401.836545627921},97577.054370222701,{"$f":"+Calculations!BC174/1000","v":4271.4885182688658},101848.54288849156]
[2023,530920.01712328766,{"$f":"+Calculations!BC52/1000","v":0},{"$f":"+Calculations!BC82/1000","v":20024.723092142482},{"$f":"Calculations!BC145/1000","v":58283.649305888874},{"$f":"+Calculations!BC115/1000","v":22904.545879006298},101212.91827703765,{"$f":"+Calculations!BC175/1000","v":4581.57950097296},105794.49777801061]
[2024,530920.01712328766,{"$f":"+Calculations!BC53/1000","v":31760},{"$f":"+Calculations!BC83/1000","v":18837.174456227822},{"$f":"Calculations!BC146/1000","v":59046.254543832561},{"$f":"+Calculations!BC116/1000","v":23052.985364254666},132696.41436431505,{"$f":"+Calculations!BC176/1000","v":4675.2808970436527},137371.69526135869]
[2025,530920.01712328766,{"$f":"+Calculations!BC54/1000","v":0},{"$f":"+Calculations!BC84/1000","v":19624.903757613221},{"$f":"Calculations!BC147/1000","v":59800.897407122073},{"$f":"+Calculations!BC117/1000","v":23200.67708747982},102626.47825221512,{"$f":"+Calculations!BC177/1000","v":4767.2649436413931},107393.74319585651]
[2026,530920.01712328766,{"$f":"+Calculations!BC55/1000","v":0},{"$f":"+Calculations!BC85/1000","v":20188.871330498147},{"$f":"Calculations!BC148/1000","v":62528.218390056478},{"$f":"+Calculations!BC118/1000","v":23721.312834857865},106438.40255541248,{"$f":"+Calculations!BC178/1000","v":5113.3470798480148},111551.74963526049]
[2027,530920.01712328766,{"$f":"+Calculations!BC56/1000","v":46449},{"$f":"+Calculations!BC86/1000","v":18335.888633389601},{"$f":"Calculations!BC149/1000","v":62751.884764318049},{"$f":"+Calculations!BC119/1000","v":23742.868223755268},151279.64162146291,{"$f":"+Calculations!BC179/1000","v":5156.527208381679},156436.1688298446]
[2028,530920.01712328766,{"$f":"+Calculations!BC57/1000","v":63123},{"$f":"+Calculations!BC87/1000","v":16434.392165121055},{"$f":"Calculations!BC150/1000","v":59355.054682945549},{"$f":"+Calculations!BC120/1000","v":23065.093435236304},161977.54028330292,{"$f":"+Calculations!BC180/1000","v":4745.365039723376},166722.90532302629]
[2029,530920.01712328766,{"$f":"+Calculations!BC58/1000","v":0},{"$f":"+Calculations!BC88/1000","v":18370.466951336315},{"$f":"Calculations!BC151/1000","v":58410.072316296348},{"$f":"+Calculations!BC121/1000","v":22880.826885167167},99661.366152799834,{"$f":"+Calculations!BC181/1000","v":4628.1810680642711},104289.5472208641]
[2030,530920.01712328766,{"$f":"+Calculations!BC59/1000","v":0},{"$f":"+Calculations!BC89/1000","v":19620.173609436504},{"$f":"Calculations!BC152/1000","v":61073.962370628164},{"$f":"+Calculations!BC122/1000","v":23394.285020939224},104088.42100100388,{"$f":"+Calculations!BC182/1000","v":4964.1663362887948},109052.58733729267]
[2031,530920.01712328766,{"$f":"+Calculations!BC60/1000","v":75430},{"$f":"+Calculations!BC90/1000","v":16710.710198124489},{"$f":"Calculations!BC153/1000","v":59591.588493391246},{"$f":"+Calculations!BC123/1000","v":23089.820099987988},174822.11879150374,{"$f":"+Calculations!BC183/1000","v":4791.8507991322258},179613.96959063597]
[2032,530920.01712328766,{"$f":"+Calculations!BC61/1000","v":3970},{"$f":"+Calculations!BC91/1000","v":18284.964090836016},{"$f":"Calculations!BC154/1000","v":57720.755663118158},{"$f":"+Calculations!BC124/1000","v":22725.612836327033},102701.33259028121,{"$f":"+Calculations!BC184/1000","v":4559.992718513874},107261.32530879509]
[2033,530920.01712328766,{"$f":"+Calculations!BC62/1000","v":63520},{"$f":"+Calculations!BC92/1000","v":16534.549916622138},{"$f":"Calculations!BC155/1000","v":56529.625558109394},{"$f":"+Calculations!BC125/1000","v":22492.965481467039},159077.14095619859,{"$f":"+Calculations!BC185/1000","v":4413.4089759371363},163490.54993213573]
[2034,530920.01712328766,{"$f":"+Calculations!BC63/1000","v":15483},{"$f":"+Calculations!BC93/1000","v":17666.549858845199},{"$f":"Calculations!BC156/1000","v":54556.803460188436},{"$f":"+Calculations!BC126/1000","v":22121.191289639857},109827.54460867349,{"$f":"+Calculations!BC186/1000","v":4159.8808445798895},113987.42545325338]
[2035,530920.01712328766,{"$f":"+Calculations!BC64/1000","v":38112},{"$f":"+Calculations!BC94/1000","v":17318.859621884894},{"$f":"Calculations!BC157/1000","v":53992.853026631565},{"$f":"+Calculations!BC127/1000","v":22026.360349657127},131450.07299817359,{"$f":"+Calculations!BC187/1000","v":4079.4787002777698},135529.55169845137]
[2036,530920.01712328766,{"$f":"+Calculations!BC65/1000","v":9925},{"$f":"+Calculations!BC95/1000","v":18356.746111201453},{"$f":"Calculations!BC158/1000","v":53688.778619953489},{"$f":"+Calculations!BC128/1000","v":21987.741886510852},103958.26661766579,{"$f":"+Calculations!BC188/1000","v":4026.7916589224633},107985.05827658826]
[2037,530920.01712328766,{"$f":"+Calculations!BC66/1000","v":0},{"$f":"+Calculations!BC96/1000","v":19433.752252813683},{"$f":"Calculations!BC159/1000","v":55563.13698695448},{"$f":"+Calculations!BC129/1000","v":22370.803408702108},97367.692648470271,{"$f":"+Calculations!BC189/1000","v":4246.528133957273},101614.22078242754]
[2038,530920.01712328766,{"$f":"+Calculations!BC67/1000","v":0},{"$f":"+Calculations!BC97/1000","v":20024.723092142482},{"$f":"Calculations!BC160/1000","v":58097.187744596311},{"$f":"+Calculations!BC130/1000","v":22872.816341696307},100994.7271784351,{"$f":"+Calculations!BC190/1000","v":4554.8071042758147},105549.53428271091]
[2039,530920.01712328766,{"$f":"+Calculations!BC68/1000","v":31760},{"$f":"+Calculations!BC98/1000","v":18837.174456227822},{"$f":"Calculations!BC161/1000","v":58949.858637016034},{"$f":"+Calculations!BC131/1000","v":23036.854575437683},132583.88766868153,{"$f":"+Calculations!BC191/1000","v":4661.1744516900926},137245.06212037161]

{"sheet":"Calculations","index":5,"n_rows":284,"n_cols":55,"rows_kept":284,"cut":false,"hidden":false,"merged":[[193,11,194,11],[193,12,193,16],[193,7,193,10],[261,3,262,3],[261,0,262,0],[261,1,262,1],[261,2,262,2],[193,2,193,5],[193,6,194,6]]}
["Transit Asset Rehabilitation/Replacement Vehicle Model"]
["Inputs and Summary Results"]
[]
["Calculations by Fleet Group and Year"]
["Index",null,null,1,{"$f":"1+D5","v":2},{"$f":"1+E5","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,{"$f":"1+AR5","v":42},43,44,45,46,47,48,49,50]
["Vehicles",null,null,{"$f":"INDEX(TotalFleet,D5)","v":90},25,117,25,159,40,60,165,10,39,6,60,26,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(TotalFleet,AJ5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D6:BB6)","v":876}]
["LTDMiles",null,0,{"$f":"INDEX(AvgLifetimeMileage,D5)","v":147882},114252,456352,296374,418462,246390,245590,285708,272171,191941,162325,212726,25063,18970,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AvgLifetimeMileage,AJ5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Miles by Fleet Group and Year"]
[{"$f":"IF(Cost_by_Year!B8=\"\",PolicyLTDMiles,Cost_by_Year!B8)","v":530920.01712328766},null,{"$f":"1+C7","v":1},{"$f":"IF(D7+AnnMiles>=$A9,0,D7+AnnMiles)","v":183276.66780821918},149646.66780821918,491746.66780821921,331768.66780821921,453856.66780821921,281784.66780821921,280984.66780821921,321102.66780821921,307565.66780821921,227335.66780821918,197719.66780821918,248120.66780821918,60457.667808219179,54364.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,{"$f":"IF(AJ7+AnnMiles>=$A9,0,AJ7+AnnMiles)","v":35394.667808219179},35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179]
[{"$f":"IF(Cost_by_Year!B9=\"\",PolicyLTDMiles,Cost_by_Year!B9)","v":530920.01712328766},null,{"$f":"1+C9","v":2},{"$f":"IF(D9+AnnMiles>=$A10,0,D9+AnnMiles)","v":218671.33561643836},{"$f":"IF(E9+AnnMiles>=$A10,0,E9+AnnMiles)","v":185041.33561643836},{"$f":"IF(F9+AnnMiles>=$A10,0,F9+AnnMiles)","v":527141.33561643842},{"$f":"IF(G9+AnnMiles>=$A10,0,G9+AnnMiles)","v":367163.33561643842},{"$f":"IF(H9+AnnMiles>=$A10,0,H9+AnnMiles)","v":489251.33561643842},{"$f":"IF(I9+AnnMiles>=$A10,0,I9+AnnMiles)","v":317179.33561643842},{"$f":"IF(J9+AnnMiles>=$A10,0,J9+AnnMiles)","v":316379.33561643842},{"$f":"IF(K9+AnnMiles>=$A10,0,K9+AnnMiles)","v":356497.33561643842},{"$f":"IF(L9+AnnMiles>=$A10,0,L9+AnnMiles)","v":342960.33561643842},{"$f":"IF(M9+AnnMiles>=$A10,0,M9+AnnMiles)","v":262730.33561643836},{"$f":"IF(N9+AnnMiles>=$A10,0,N9+AnnMiles)","v":233114.33561643836},{"$f":"IF(O9+AnnMiles>=$A10,0,O9+AnnMiles)","v":283515.33561643836},{"$f":"IF(P9+AnnMiles>=$A10,0,P9+AnnMiles)","v":95852.335616438359},{"$f":"IF(Q9+AnnMiles>=$A10,0,Q9+AnnMiles)","v":89759.335616438359},{"$f":"IF(R9+AnnMiles>=$A10,0,R9+AnnMiles)","v":70789.335616438359},{"$f":"IF(S9+AnnMiles>=$A10,0,S9+AnnMiles)","v":70789.335616438359},{"$f":"IF(T9+AnnMiles>=$A10,0,T9+AnnMiles)","v":70789.335616438359},{"$f":"IF(U9+AnnMiles>=$A10,0,U9+AnnMiles)","v":70789.335616438359},{"$f":"IF(V9+AnnMiles>=$A10,0,V9+AnnMiles)","v":70789.335616438359},{"$f":"IF(W9+AnnMiles>=$A10,0,W9+AnnMiles)","v":70789.335616438359},{"$f":"IF(X9+AnnMiles>=$A10,0,X9+AnnMiles)","v":70789.335616438359},{"$f":"IF(Y9+AnnMiles>=$A10,0,Y9+AnnMiles)","v":70789.335616438359},{"$f":"IF(Z9+AnnMiles>=$A10,0,Z9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AA9+AnnMiles>=$A10,0,AA9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AB9+AnnMiles>=$A10,0,AB9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AC9+AnnMiles>=$A10,0,AC9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AD9+AnnMiles>=$A10,0,AD9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AE9+AnnMiles>=$A10,0,AE9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AF9+AnnMiles>=$A10,0,AF9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AG9+AnnMiles>=$A10,0,AG9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AH9+AnnMiles>=$A10,0,AH9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AI9+AnnMiles>=$A10,0,AI9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AJ9+AnnMiles>=$A10,0,AJ9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AK9+AnnMiles>=$A10,0,AK9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AL9+AnnMiles>=$A10,0,AL9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AM9+AnnMiles>=$A10,0,AM9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AN9+AnnMiles>=$A10,0,AN9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AO9+AnnMiles>=$A10,0,AO9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AP9+AnnMiles>=$A10,0,AP9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AQ9+AnnMiles>=$A10,0,AQ9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AR9+AnnMiles>=$A10,0,AR9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AS9+AnnMiles>=$A10,0,AS9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AT9+AnnMiles>=$A10,0,AT9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AU9+AnnMiles>=$A10,0,AU9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AV9+AnnMiles>=$A10,0,AV9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AW9+AnnMiles>=$A10,0,AW9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AX9+AnnMiles>=$A10,0,AX9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AY9+AnnMiles>=$A10,0,AY9+AnnMiles)","v":70789.335616438359},{"$f":"IF(AZ9+AnnMiles>=$A10,0,AZ9+AnnMiles)","v":70789.335616438359},{"$f":"IF(BA9+AnnMiles>=$A10,0,BA9+AnnMiles)","v":70789.335616438359}]
[{"$f":"IF(Cost_by_Year!B10=\"\",PolicyLTDMiles,Cost_by_Year!B10)","v":530920.01712328766},null,3,254066.00342465754,220436.00342465754,0,402558.00342465763,524646.00342465763,352574.00342465763,351774.00342465763,391892.00342465763,378355.00342465763,298125.00342465751,268509.00342465751,318910.00342465751,131247.00342465754,125154.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754]
[{"$f":"IF(Cost_by_Year!B11=\"\",PolicyLTDMiles,Cost_by_Year!B11)","v":530920.01712328766},null,4,289460.67123287672,255830.67123287672,35394.667808219179,437952.67123287683,0,387968.67123287683,387168.67123287683,427286.67123287683,413749.67123287683,333519.67123287672,303903.67123287672,354304.67123287672,166641.67123287672,160548.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672]
[{"$f":"IF(Cost_by_Year!B12=\"\",PolicyLTDMiles,Cost_by_Year!B12)","v":530920.01712328766},null,5,324855.33904109593,291225.33904109593,70789.335616438359,473347.33904109604,35394.667808219179,423363.33904109604,422563.33904109604,462681.33904109604,449144.33904109604,368914.33904109593,339298.33904109593,389699.33904109593,202036.3390410959,195943.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959]
[{"$f":"IF(Cost_by_Year!B13=\"\",PolicyLTDMiles,Cost_by_Year!B13)","v":530920.01712328766},null,6,360250.00684931513,326620.00684931513,106184.00342465754,508742.00684931525,70789.335616438359,458758.00684931525,457958.00684931525,498076.00684931525,484539.00684931525,404309.00684931513,374693.00684931513,425094.00684931513,237431.00684931508,231338.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508]
[{"$f":"IF(Cost_by_Year!B14=\"\",PolicyLTDMiles,Cost_by_Year!B14)","v":530920.01712328766},null,7,395644.67465753434,362014.67465753434,141578.67123287672,0,106184.00342465754,494152.67465753446,493352.67465753446,0,519933.67465753446,439703.67465753434,410087.67465753434,460488.67465753434,272825.67465753423,266732.67465753423,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425]
[{"$f":"IF(Cost_by_Year!B15=\"\",PolicyLTDMiles,Cost_by_Year!B15)","v":530920.01712328766},null,8,431039.34246575355,397409.34246575355,176973.3390410959,35394.667808219179,141578.67123287672,529547.34246575367,528747.34246575367,35394.667808219179,0,475098.34246575355,445482.34246575355,495883.34246575355,308220.34246575343,302127.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343]
[{"$f":"IF(Cost_by_Year!B16=\"\",PolicyLTDMiles,Cost_by_Year!B16)","v":530920.01712328766},null,9,466434.01027397276,432804.01027397276,212368.00684931508,70789.335616438359,176973.3390410959,0,0,70789.335616438359,35394.667808219179,510493.01027397276,480877.01027397276,0,343615.01027397264,337522.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264]
[{"$f":"IF(Cost_by_Year!B17=\"\",PolicyLTDMiles,Cost_by_Year!B17)","v":530920.01712328766},null,10,501828.67808219197,468198.67808219197,247762.67465753425,106184.00342465754,212368.00684931508,35394.667808219179,35394.667808219179,106184.00342465754,70789.335616438359,0,516271.67808219197,35394.667808219179,379009.67808219185,372916.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185]
[{"$f":"IF(Cost_by_Year!B18=\"\",PolicyLTDMiles,Cost_by_Year!B18)","v":530920.01712328766},null,11,0,503593.34589041118,283157.34246575343,141578.67123287672,247762.67465753425,70789.335616438359,70789.335616438359,141578.67123287672,106184.00342465754,35394.667808219179,0,70789.335616438359,414404.34589041106,408311.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106]
[{"$f":"IF(Cost_by_Year!B19=\"\",PolicyLTDMiles,Cost_by_Year!B19)","v":530920.01712328766},null,12,35394.667808219179,0,318552.01027397264,176973.3390410959,283157.34246575343,106184.00342465754,106184.00342465754,176973.3390410959,141578.67123287672,70789.335616438359,35394.667808219179,106184.00342465754,449799.01369863027,443706.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027]
[{"$f":"IF(Cost_by_Year!B20=\"\",PolicyLTDMiles,Cost_by_Year!B20)","v":530920.01712328766},null,13,70789.335616438359,35394.667808219179,353946.67808219185,212368.00684931508,318552.01027397264,141578.67123287672,141578.67123287672,212368.00684931508,176973.3390410959,106184.00342465754,70789.335616438359,141578.67123287672,485193.68150684948,479100.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948]
[{"$f":"IF(Cost_by_Year!B21=\"\",PolicyLTDMiles,Cost_by_Year!B21)","v":530920.01712328766},null,14,106184.00342465754,70789.335616438359,389341.34589041106,247762.67465753425,353946.67808219185,176973.3390410959,176973.3390410959,247762.67465753425,212368.00684931508,141578.67123287672,106184.00342465754,176973.3390410959,520588.34931506868,514495.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868]
[{"$f":"IF(Cost_by_Year!B22=\"\",PolicyLTDMiles,Cost_by_Year!B22)","v":530920.01712328766},null,15,141578.67123287672,106184.00342465754,424736.01369863027,283157.34246575343,389341.34589041106,212368.00684931508,212368.00684931508,283157.34246575343,247762.67465753425,176973.3390410959,141578.67123287672,212368.00684931508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Cost_by_Year!B23=\"\",PolicyLTDMiles,Cost_by_Year!B23)","v":530920.01712328766},null,16,176973.3390410959,141578.67123287672,460130.68150684948,318552.01027397264,424736.01369863027,247762.67465753425,247762.67465753425,318552.01027397264,283157.34246575343,212368.00684931508,176973.3390410959,247762.67465753425,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179,35394.667808219179]
[{"$f":"IF(Cost_by_Year!B24=\"\",PolicyLTDMiles,Cost_by_Year!B24)","v":530920.01712328766},null,17,212368.00684931508,176973.3390410959,495525.34931506868,353946.67808219185,460130.68150684948,283157.34246575343,283157.34246575343,353946.67808219185,318552.01027397264,247762.67465753425,212368.00684931508,283157.34246575343,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359,70789.335616438359]
[{"$f":"IF(Cost_by_Year!B25=\"\",PolicyLTDMiles,Cost_by_Year!B25)","v":530920.01712328766},null,18,247762.67465753425,212368.00684931508,0,389341.34589041106,495525.34931506868,318552.01027397264,318552.01027397264,389341.34589041106,353946.67808219185,283157.34246575343,247762.67465753425,318552.01027397264,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754,106184.00342465754]
[{"$f":"IF(Cost_by_Year!B26=\"\",PolicyLTDMiles,Cost_by_Year!B26)","v":530920.01712328766},null,19,283157.34246575343,247762.67465753425,35394.667808219179,424736.01369863027,0,353946.67808219185,353946.67808219185,424736.01369863027,389341.34589041106,318552.01027397264,283157.34246575343,353946.67808219185,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672,141578.67123287672]
[{"$f":"IF(Cost_by_Year!B27=\"\",PolicyLTDMiles,Cost_by_Year!B27)","v":530920.01712328766},null,20,318552.01027397264,283157.34246575343,70789.335616438359,460130.68150684948,35394.667808219179,389341.34589041106,389341.34589041106,460130.68150684948,424736.01369863027,353946.67808219185,318552.01027397264,389341.34589041106,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959,176973.3390410959]
[{"$f":"IF(Cost_by_Year!B28=\"\",PolicyLTDMiles,Cost_by_Year!B28)","v":530920.01712328766},null,21,353946.67808219185,318552.01027397264,106184.00342465754,495525.34931506868,70789.335616438359,424736.01369863027,424736.01369863027,495525.34931506868,460130.68150684948,389341.34589041106,353946.67808219185,424736.01369863027,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508,212368.00684931508]
[{"$f":"IF(Cost_by_Year!B29=\"\",PolicyLTDMiles,Cost_by_Year!B29)","v":530920.01712328766},null,22,389341.34589041106,353946.67808219185,141578.67123287672,0,106184.00342465754,460130.68150684948,460130.68150684948,0,495525.34931506868,424736.01369863027,389341.34589041106,460130.68150684948,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425,247762.67465753425]
[{"$f":"IF(Cost_by_Year!B30=\"\",PolicyLTDMiles,Cost_by_Year!B30)","v":530920.01712328766},null,23,424736.01369863027,389341.34589041106,176973.3390410959,35394.667808219179,141578.67123287672,495525.34931506868,495525.34931506868,35394.667808219179,0,460130.68150684948,424736.01369863027,495525.34931506868,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343,283157.34246575343]
[{"$f":"IF(Cost_by_Year!B31=\"\",PolicyLTDMiles,Cost_by_Year!B31)","v":530920.01712328766},null,24,460130.68150684948,424736.01369863027,212368.00684931508,70789.335616438359,176973.3390410959,0,0,70789.335616438359,35394.667808219179,495525.34931506868,460130.68150684948,0,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264,318552.01027397264]
[{"$f":"IF(Cost_by_Year!B32=\"\",PolicyLTDMiles,Cost_by_Year!B32)","v":530920.01712328766},null,25,495525.34931506868,460130.68150684948,247762.67465753425,106184.00342465754,212368.00684931508,35394.667808219179,35394.667808219179,106184.00342465754,70789.335616438359,0,495525.34931506868,35394.667808219179,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185,353946.67808219185]
[{"$f":"IF(Cost_by_Year!B33=\"\",PolicyLTDMiles,Cost_by_Year!B33)","v":530920.01712328766},null,26,0,495525.34931506868,283157.34246575343,141578.67123287672,247762.67465753425,70789.335616438359,70789.335616438359,141578.67123287672,106184.00342465754,35394.667808219179,0,70789.335616438359,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106,389341.34589041106]
[{"$f":"IF(Cost_by_Year!B34=\"\",PolicyLTDMiles,Cost_by_Year!B34)","v":530920.01712328766},null,{"$f":"1+C34","v":27},35394.667808219179,0,318552.01027397264,176973.3390410959,283157.34246575343,106184.00342465754,106184.00342465754,176973.3390410959,141578.67123287672,70789.335616438359,35394.667808219179,106184.00342465754,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027,424736.01369863027]
[{"$f":"IF(Cost_by_Year!B35=\"\",PolicyLTDMiles,Cost_by_Year!B35)","v":530920.01712328766},null,{"$f":"1+C35","v":28},70789.335616438359,35394.667808219179,353946.67808219185,212368.00684931508,318552.01027397264,141578.67123287672,141578.67123287672,212368.00684931508,176973.3390410959,106184.00342465754,70789.335616438359,141578.67123287672,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948,460130.68150684948]
[{"$f":"IF(Cost_by_Year!B36=\"\",PolicyLTDMiles,Cost_by_Year!B36)","v":530920.01712328766},null,{"$f":"1+C36","v":29},106184.00342465754,70789.335616438359,389341.34589041106,247762.67465753425,353946.67808219185,176973.3390410959,176973.3390410959,247762.67465753425,212368.00684931508,141578.67123287672,106184.00342465754,176973.3390410959,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868,495525.34931506868]
[{"$f":"IF(Cost_by_Year!B37=\"\",PolicyLTDMiles,Cost_by_Year!B37)","v":530920.01712328766},null,{"$f":"1+C37","v":30},141578.67123287672,106184.00342465754,424736.01369863027,283157.34246575343,389341.34589041106,212368.00684931508,212368.00684931508,283157.34246575343,247762.67465753425,176973.3390410959,141578.67123287672,212368.00684931508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["New Bus Cost",null,{"$f":"+C9","v":1},{"$f":"D$6*IF(D9=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ9=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D39:BB39)","v":0}]
[null,null,2,{"$f":"D$6*IF(D10=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ10=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,3,{"$f":"D$6*IF(D11=0,NewBusCost,0)","v":0},0,46449000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ11=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,46449000]
[null,null,4,{"$f":"D$6*IF(D12=0,NewBusCost,0)","v":0},0,0,0,63123000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ12=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,63123000]
[null,null,5,{"$f":"D$6*IF(D13=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ13=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,6,{"$f":"D$6*IF(D14=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ14=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,7,{"$f":"D$6*IF(D15=0,NewBusCost,0)","v":0},0,0,9925000,0,0,0,65505000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ15=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,75430000]
[null,null,8,{"$f":"D$6*IF(D16=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,3970000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ16=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3970000]
[null,null,9,{"$f":"D$6*IF(D17=0,NewBusCost,0)","v":0},0,0,0,0,15880000,23820000,0,0,0,0,23820000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ17=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,63520000]
[null,null,10,{"$f":"D$6*IF(D18=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,15483000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ18=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15483000]
[null,null,11,{"$f":"D$6*IF(D19=0,NewBusCost,0)","v":35730000},0,0,0,0,0,0,0,0,0,2382000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ19=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,38112000]
[null,null,12,{"$f":"D$6*IF(D20=0,NewBusCost,0)","v":0},9925000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ20=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9925000]
[null,null,13,{"$f":"D$6*IF(D21=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ21=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,14,{"$f":"D$6*IF(D22=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ22=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,15,{"$f":"D$6*IF(D23=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,10322000,21438000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ23=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31760000]
[null,null,16,{"$f":"D$6*IF(D24=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ24=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,17,{"$f":"D$6*IF(D25=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ25=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,18,{"$f":"D$6*IF(D26=0,NewBusCost,0)","v":0},0,46449000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ26=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,46449000]
[null,null,19,{"$f":"D$6*IF(D27=0,NewBusCost,0)","v":0},0,0,0,63123000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ27=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,63123000]
[null,null,20,{"$f":"D$6*IF(D28=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ28=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,21,{"$f":"D$6*IF(D29=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ29=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,22,{"$f":"D$6*IF(D30=0,NewBusCost,0)","v":0},0,0,9925000,0,0,0,65505000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ30=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,75430000]
[null,null,23,{"$f":"D$6*IF(D31=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,3970000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ31=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3970000]
[null,null,24,{"$f":"D$6*IF(D32=0,NewBusCost,0)","v":0},0,0,0,0,15880000,23820000,0,0,0,0,23820000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ32=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,63520000]
[null,null,25,{"$f":"D$6*IF(D33=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,15483000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ33=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15483000]
[null,null,26,{"$f":"D$6*IF(D34=0,NewBusCost,0)","v":35730000},0,0,0,0,0,0,0,0,0,2382000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ34=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,38112000]
[null,null,27,{"$f":"D$6*IF(D35=0,NewBusCost,0)","v":0},9925000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ35=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9925000]
[null,null,28,{"$f":"D$6*IF(D36=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ36=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,29,{"$f":"D$6*IF(D37=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ37=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,30,{"$f":"D$6*IF(D38=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,10322000,21438000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*IF(AJ38=0,NewBusCost,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31760000]
["Rehab Cost",null,1,{"$f":"D$6*VLOOKUP(D9,RehabArray,3)*AnnMiles","v":2043870.3779499591},555255.03002337657,2829823.7511455119,583548.80035756808,3774286.2698083082,928976.0537476039,1393464.0806214057,3851422.0823599487,232244.01343690098,894983.69752209482,136258.02519666395,1385943.6378872273,343558.7040958188,713545.00081439281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ9,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19667179.524966784]
[null,null,{"$f":"+C40","v":2},{"$f":"D$6*VLOOKUP(D10,RehabArray,3)*AnnMiles","v":2065346.9942817574},567741.77165276639,2868133.4354309221,586473.44645969383,3805239.7157904054,933678.08057210885,1400517.1208581631,3870724.746633979,233419.52014302721,900863.36462669785,137689.79961878381,1393464.0806214057,479584.30167541065,996059.70347969909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ10,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20238936.081844818]
[null,null,3,{"$f":"D$6*VLOOKUP(D11,RehabArray,3)*AnnMiles","v":2078915.456830841},573707.49841159931,658412.72794168955,589643.12716513814,3845657.918223388,938357.5143355102,1407536.2715032652,3891644.6392899123,234589.37858387755,905751.65240391379,138594.36378872275,1400517.1208581631,547384.353250177,1136875.195211906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ11,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18347587.217798103]
[null,null,4,{"$f":"D$6*VLOOKUP(D12,RehabArray,3)*AnnMiles","v":2090196.1209321087},577476.51578634465,1546014.1684311845,593441.23739124334,894766.01489511644,943429.00346422114,1415143.5051963318,3916712.1667822064,235857.25086605528,910336.12855780602,139346.40806214057,1407536.2715032652,577465.23122431152,1199350.8648504934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ12,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16447070.887942832]
[null,null,5,{"$f":"D$6*VLOOKUP(D13,RehabArray,3)*AnnMiles","v":2100775.6812872449},580610.03359225241,2158129.3575393483,598308.13141358574,2100993.6135090454,949505.97982598934,1424258.969738984,3948833.6673296667,237376.49495649734,914898.57647712238,140051.71208581631,1415143.5051963318,590451.4425188771,1226322.2267699754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ13,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18385659.392240737]
[null,null,6,{"$f":"D$6*VLOOKUP(D14,RehabArray,3)*AnnMiles","v":2111304.4072548975},583548.80035756808,2463229.5896257963,604663.19468921202,2932842.4602457806,957293.01026173728,1435939.5153926059,3990777.0849487986,239323.25256543432,919843.27837761561,140753.62715032653,1424258.969738984,596655.79834806325,1239208.1965690544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ14,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19639641.185525872]
[null,null,7,{"$f":"D$6*VLOOKUP(D15,RehabArray,3)*AnnMiles","v":2122715.2577944975},586473.44645969383,2598593.5405094023,140686.48032942083,3347465.8525683903,967461.11150273902,1451191.6672541085,928530.77017417736,241865.27787568475,925768.33033033973,141514.35051963315,1435939.5153926059,600575.57641779853,1247349.2740985046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ15,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16736130.451226994]
[null,null,8,{"$f":"D$6*VLOOKUP(D16,RehabArray,3)*AnnMiles","v":2136388.4546084763},589643.12716513814,2657031.4913349468,330344.90778444114,3531421.9909486747,980558.43946356315,1470837.6591953449,2180276.3913773117,56274.592131768331,933360.68500519393,142425.89697389843,1451191.6672541085,603834.43493594241,1254117.6725592653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ16,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18317707.410738073]
[null,null,9,{"$f":"D$6*VLOOKUP(D17,RehabArray,3)*AnnMiles","v":2153909.2730889088},593441.23739124334,2684951.0925662848,461138.75161097181,3610837.6677115941,225098.36852707333,337647.55279061,3043515.7606324139,132137.96311377644,943274.58371517051,143593.9515392606,337647.55279061,606890.75237187068,1260465.408772347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ17,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16534549.916622138]
[null,null,10,{"$f":"D$6*VLOOKUP(D18,RehabArray,3)*AnnMiles","v":2176787.5008811629},598308.13141358574,2702590.0938800932,526331.10889440088,3648779.689897771,528551.85245510575,792827.77868265868,3473785.3187030465,184455.5006443887,219470.9093138965,145119.16672541088,792827.77868265868,609932.38431808166,1266782.6443529387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ18,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17666549.8588452]
[null,null,11,{"$f":"D$6*VLOOKUP(D19,RehabArray,3)*AnnMiles","v":506471.329185915},604663.19468921202,2717254.9572117412,555255.03002337657,3672750.6404011524,737822.00257755478,1106733.0038663324,3664683.1981542851,210532.44355776036,515338.0561437282,33764.755279060999,1106733.0038663324,613228.85225174366,1273629.1546766986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ19,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17318859.621884894]
[null,null,12,{"$f":"D$6*VLOOKUP(D20,RehabArray,3)*AnnMiles","v":1189241.6680239879},140686.48032942083,2731008.3856734182,567741.77165276639,3692679.8136467254,842129.77423104143,1263194.6613465622,3747095.6929082582,222102.01200935064,719376.45251311606,79282.777868265883,1263194.6613465622,617178.88688689319,1281833.0727650858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ20,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18356746.111201454]
[null,null,13,{"$f":"D$6*VLOOKUP(D21,RehabArray,3)*AnnMiles","v":1660099.5057994986},330344.90778444114,2744695.729431367,573707.49841159931,3711370.3702741326,888408.04803740256,1332612.0720561037,3786469.4895165553,227096.70866110656,821076.52987526543,110673.30038663323,1332612.0720561037,622240.45667012932,1292345.5638533453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ21,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19433752.252813682]
[null,null,14,{"$f":"D$6*VLOOKUP(D22,RehabArray,3)*AnnMiles","v":1894791.9920198435},461138.75161097181,2759529.8351328466,577476.51578634465,3729971.119483653,908386.83464442624,1362580.2519666394,3811345.0041898754,229482.99936463969,866197.84683646739,126319.46613465624,1362580.2519666394,628849.72247678041,1306072.5005286976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ22,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20024723.092142481]
[null,null,15,{"$f":"D$6*VLOOKUP(D23,RehabArray,3)*AnnMiles","v":1998918.1080841555},526331.10889440088,2777304.9909910192,580610.03359225241,3750130.2887702794,917931.99745855876,1376897.996187838,3832026.2217088658,230990.60631453787,885677.16377831565,133261.20720561038,1376897.996187838,146313.93954259765,303882.79751154897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ23,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18837174.45622782]
[null,null,16,{"$f":"D$6*VLOOKUP(D24,RehabArray,3)*AnnMiles","v":2043870.3779499591},555255.03002337657,2800082.0550155817,583548.80035756808,3774286.2698083082,923962.42525815149,1385943.6378872273,3851422.0823599487,232244.01343690098,894983.69752209482,136258.02519666395,1385943.6378872273,343558.7040958188,713545.00081439281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ24,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19624903.757613223]
[null,null,17,{"$f":"D$6*VLOOKUP(D25,RehabArray,3)*AnnMiles","v":2065346.9942817574},567741.77165276639,2829823.7511455119,586473.44645969383,3805239.7157904054,928976.0537476039,1393464.0806214057,3870724.746633979,233419.52014302721,900863.36462669785,137689.79961878381,1393464.0806214057,479584.30167541065,996059.70347969909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ25,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20188871.330498148]
[null,null,18,{"$f":"D$6*VLOOKUP(D26,RehabArray,3)*AnnMiles","v":2078915.456830841},573707.49841159931,658412.72794168955,589643.12716513814,3845657.918223388,933678.08057210885,1400517.1208581631,3891644.6392899123,234589.37858387755,905751.65240391379,138594.36378872275,1400517.1208581631,547384.353250177,1136875.195211906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ26,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18335888.6333896]
[null,null,19,{"$f":"D$6*VLOOKUP(D27,RehabArray,3)*AnnMiles","v":2090196.1209321087},577476.51578634465,1546014.1684311845,593441.23739124334,894766.01489511644,938357.5143355102,1407536.2715032652,3916712.1667822064,235857.25086605528,910336.12855780602,139346.40806214057,1407536.2715032652,577465.23122431152,1199350.8648504934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ27,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16434392.165121054]
[null,null,20,{"$f":"D$6*VLOOKUP(D28,RehabArray,3)*AnnMiles","v":2100775.6812872449},580610.03359225241,2158129.3575393483,598308.13141358574,2100993.6135090454,943429.00346422114,1415143.5051963318,3948833.6673296667,237376.49495649734,914898.57647712238,140051.71208581631,1415143.5051963318,590451.4425188771,1226322.2267699754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ28,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18370466.951336317]
[null,null,21,{"$f":"D$6*VLOOKUP(D29,RehabArray,3)*AnnMiles","v":2111304.4072548975},583548.80035756808,2463229.5896257963,604663.19468921202,2932842.4602457806,949505.97982598934,1424258.969738984,3990777.0849487986,239323.25256543432,919843.27837761561,140753.62715032653,1424258.969738984,596655.79834806325,1239208.1965690544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ29,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19620173.609436505]
[null,null,22,{"$f":"D$6*VLOOKUP(D30,RehabArray,3)*AnnMiles","v":2122715.2577944975},586473.44645969383,2598593.5405094023,140686.48032942083,3347465.8525683903,957293.01026173728,1435939.5153926059,928530.77017417736,241865.27787568475,925768.33033033973,141514.35051963315,1435939.5153926059,600575.57641779853,1247349.2740985046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ30,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16710710.198124489]
[null,null,23,{"$f":"D$6*VLOOKUP(D31,RehabArray,3)*AnnMiles","v":2136388.4546084763},589643.12716513814,2657031.4913349468,330344.90778444114,3531421.9909486747,967461.11150273902,1451191.6672541085,2180276.3913773117,56274.592131768331,933360.68500519393,142425.89697389843,1451191.6672541085,603834.43493594241,1254117.6725592653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ31,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18284964.090836015]
[null,null,24,{"$f":"D$6*VLOOKUP(D32,RehabArray,3)*AnnMiles","v":2153909.2730889088},593441.23739124334,2684951.0925662848,461138.75161097181,3610837.6677115941,225098.36852707333,337647.55279061,3043515.7606324139,132137.96311377644,943274.58371517051,143593.9515392606,337647.55279061,606890.75237187068,1260465.408772347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ32,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16534549.916622138]
[null,null,25,{"$f":"D$6*VLOOKUP(D33,RehabArray,3)*AnnMiles","v":2176787.5008811629},598308.13141358574,2702590.0938800932,526331.10889440088,3648779.689897771,528551.85245510575,792827.77868265868,3473785.3187030465,184455.5006443887,219470.9093138965,145119.16672541088,792827.77868265868,609932.38431808166,1266782.6443529387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ33,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17666549.8588452]
[null,null,26,{"$f":"D$6*VLOOKUP(D34,RehabArray,3)*AnnMiles","v":506471.329185915},604663.19468921202,2717254.9572117412,555255.03002337657,3672750.6404011524,737822.00257755478,1106733.0038663324,3664683.1981542851,210532.44355776036,515338.0561437282,33764.755279060999,1106733.0038663324,613228.85225174366,1273629.1546766986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ34,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17318859.621884894]
[null,null,27,{"$f":"D$6*VLOOKUP(D35,RehabArray,3)*AnnMiles","v":1189241.6680239879},140686.48032942083,2731008.3856734182,567741.77165276639,3692679.8136467254,842129.77423104143,1263194.6613465622,3747095.6929082582,222102.01200935064,719376.45251311606,79282.777868265883,1263194.6613465622,617178.88688689319,1281833.0727650858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ35,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18356746.111201454]
[null,null,28,{"$f":"D$6*VLOOKUP(D36,RehabArray,3)*AnnMiles","v":1660099.5057994986},330344.90778444114,2744695.729431367,573707.49841159931,3711370.3702741326,888408.04803740256,1332612.0720561037,3786469.4895165553,227096.70866110656,821076.52987526543,110673.30038663323,1332612.0720561037,622240.45667012932,1292345.5638533453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ36,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19433752.252813682]
[null,null,29,{"$f":"D$6*VLOOKUP(D37,RehabArray,3)*AnnMiles","v":1894791.9920198435},461138.75161097181,2759529.8351328466,577476.51578634465,3729971.119483653,908386.83464442624,1362580.2519666394,3811345.0041898754,229482.99936463969,866197.84683646739,126319.46613465624,1362580.2519666394,628849.72247678041,1306072.5005286976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ37,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,20024723.092142481]
[null,null,30,{"$f":"D$6*VLOOKUP(D38,RehabArray,3)*AnnMiles","v":1998918.1080841555},526331.10889440088,2777304.9909910192,580610.03359225241,3750130.2887702794,917931.99745855876,1376897.996187838,3832026.2217088658,230990.60631453787,885677.16377831565,133261.20720561038,1376897.996187838,146313.93954259765,303882.79751154897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*VLOOKUP(AJ38,RehabArray,3)*AnnMiles","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18837174.45622782]
["Calibration","Fuel",null,{"$f":"D6*EXP(D7*FuelC1)","v":98.744102880305221},26.856606125019027,155.75848566717994,30.105332720847226,206.70235836382346,46.682342306913839,69.988398473593975,197.37083885084161,11.860769933784574,43.987638582042763,6.6428244646643311,68.560993436974826,26.411804200359782,54.646121186772319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ6*EXP(AJ7*FuelC1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D99:BB99)","v":1044.3186171931229}]
[null,"Maintenance",null,{"$f":"D6*EXP(D7*MaintC1)","v":108.43392381072543},28.870876252249801,207.92500354366683,36.317766793086513,269.39166441988436,54.561628126267479,81.759986572287019,236.49748033499455,14.090778171093771,49.670306813053529,7.3616859016054299,78.443555051480288,26.834165777024896,55.30626794858177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ6*EXP(AJ7*MaintC1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D100:BB100)","v":1255.4650895160014}]
[null,"Delay",null,{"$f":"D6*EXP(DelayC1*D7)","v":120.61649269971387},31.346254456461015,288.80476170985469,44.95654447495189,364.11107137116602,65.152563738323721,97.574165654907489,290.51270605316677,17.141178583909568,57.031561557595552,8.2743715207772226,91.427109947561803,27.322793430274505,56.066845390302461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ6*EXP(DelayC1*AJ7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D101:BB101)","v":1560.3384205889665}]
["Fuel Cost",null,1,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D7+0.75*AnnMiles)*FuelC1)+EXP((D9+0.25*AnnMiles)*FuelC1))/2","v":2219346.2777621779},603621.95916789374,3500786.4298929847,676639.4768485002,4645787.406621051,1049219.949485543,1573040.6890950406,4436054.6479761591,266579.52055979008,988654.50297261158,149302.36155318591,1540958.7119189478,593624.7090330621,1228211.7322693644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ7+0.75*AnnMiles)*FuelC1)+EXP((AJ9+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D102:BB102)","v":23471828.375156309}]
[null,null,{"$f":"1+C102","v":2},{"$f":"D$6*AnnMiles*FuelC2*(EXP((D9+0.75*AnnMiles)*FuelC1)+EXP((D10+0.25*AnnMiles)*FuelC1))/2","v":2269149.6090898211},617167.56254232174,3579345.9716023025,691823.63282835402,4750041.3897908349,1072765.012869023,1608340.5733068271,4535602.1145587312,272561.70924329304,1010840.4449652957,152652.78733168612,1575538.6592038309,606945.96870510397,1255773.4681082568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ9+0.75*AnnMiles)*FuelC1)+EXP((AJ10+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23998548.90414568]
[null,null,{"$f":"1+C103","v":3},{"$f":"D$6*AnnMiles*FuelC2*(EXP((D10+0.75*AnnMiles)*FuelC1)+EXP((D11+0.25*AnnMiles)*FuelC1))/2","v":2320070.554120285},631017.13658579288,3112789.4108722899,707348.52948431252,4856634.888753199,1096838.4402147057,1644432.6060205586,4637383.4801550433,278678.14147772564,1033524.2515007728,156078.39847752053,1610894.5992164724,620566.16465211823,1283953.7042126115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ10+0.75*AnnMiles)*FuelC1)+EXP((AJ11+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23990210.305743411]
[null,null,4,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D11+0.75*AnnMiles)*FuelC1)+EXP((D12+0.25*AnnMiles)*FuelC1))/2","v":2372134.192709784},645177.50256459403,2629660.9815062224,723221.81322151737,4226334.9838532172,1121452.0882957927,1681334.5634772389,4741448.874667692,284931.82976100763,1056717.0949287703,159580.88219101372,1647043.9456535615,634492.00516586506,1312766.3200630466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ11+0.75*AnnMiles)*FuelC1)+EXP((AJ12+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23236297.078059323]
[null,null,5,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D12+0.75*AnnMiles)*FuelC1)+EXP((D13+0.25*AnnMiles)*FuelC1))/2","v":2425366.1675200779},659655.63481791911,2688671.996800954,739451.3020345784,3573641.8466623025,1146618.0799578913,1719064.6208263375,4847849.5529414136,291325.85419314256,1080430.3983125882,163161.96353417865,1684004.5029845624,648730.34907580202,1342225.5066032358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ12+0.75*AnnMiles)*FuelC1)+EXP((AJ13+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23010197.776264984]
[null,null,6,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D13+0.75*AnnMiles)*FuelC1)+EXP((D14+0.25*AnnMiles)*FuelC1))/2","v":2479792.6966481307},674458.66419290705,2749007.2512088651,756044.98935813515,3653836.3033448867,1172348.8100898243,1757641.3610775121,4956637.9200073937,297863.36399324436,1104675.8410552489,166823.40628035305,1721794.4752208691,663288.20912722999,1372345.7732293063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ13+0.75*AnnMiles)*FuelC1)+EXP((AJ14+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23526559.064833906]
[null,null,7,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D14+0.75*AnnMiles)*FuelC1)+EXP((D15+0.25*AnnMiles)*FuelC1))/2","v":2535440.5865391875},689593.88155676471,2810696.4613721836,660666.13074292289,3735830.3670274322,1198656.9517284262,1797083.7842532129,4343488.1147796083,304547.57905060804,1129465.3646518963,170567.01378290285,1760432.4748817398,678172.75543524977,1403141.9549360862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ14+0.75*AnnMiles)*FuelC1)+EXP((AJ15+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23217783.42073822]
[null,null,8,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D15+0.75*AnnMiles)*FuelC1)+EXP((D16+0.25*AnnMiles)*FuelC1))/2","v":2592337.24518963},705068.74138770415,2873770.0107906633,561893.37211671425,3819664.4218647629,1225555.4623003358,1837411.3167466747,3708496.2559703141,265349.09835858131,1154811.1785712882,174394.62986341919,1799937.5321614372,693391.31901622401,1434629.2196237138,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ15+0.75*AnnMiles)*FuelC1)+EXP((AJ16+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22846709.803961463]
[null,null,9,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D16+0.75*AnnMiles)*FuelC1)+EXP((D17+0.25*AnnMiles)*FuelC1))/2","v":2650510.6956461086},720890.86544646218,2938258.9647862371,574502.56341900735,3905379.758253979,1065140.7158034409,1597242.4063470629,3791716.9185654484,224757.34884668569,1180725.7662692675,178308.13971984739,1578191.3341737813,708951.39539848967,1466823.0755682138,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ16+0.75*AnnMiles)*FuelC1)+EXP((AJ17+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22581399.948244032]
[null,null,10,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D17+0.75*AnnMiles)*FuelC1)+EXP((D18+0.25*AnnMiles)*FuelC1))/2","v":2709989.5898076035},737068.04653021041,3004195.0858034664,587394.71179676615,3993018.5931710405,899029.39538674278,1348544.0930801141,3876805.0978586567,229801.02536760294,1031297.8175496501,182309.47085499475,1348544.0930801141,724860.6483140951,1499739.3790597161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ17+0.75*AnnMiles)*FuelC1)+EXP((AJ18+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22172597.047660775]
[null,null,11,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D18+0.75*AnnMiles)*FuelC1)+EXP((D19+0.25*AnnMiles)*FuelC1))/2","v":2372413.1852712743},753608.25231070584,3071610.8490533601,600576.16695986839,4082624.0909636854,919204.10147041176,1378806.1522056176,3963802.7019351316,234957.88471870645,876553.66050207417,158996.40719313847,1378806.1522056176,741126.91347338236,1533394.3422120814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ18+0.75*AnnMiles)*FuelC1)+EXP((AJ19+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22066480.860475052]
[null,null,12,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D19+0.75*AnnMiles)*FuelC1)+EXP((D20+0.25*AnnMiles)*FuelC1))/2","v":2022816.1396201712},659427.33263721527,3140539.4585082289,614053.42110911617,4174240.384610977,939831.53887482581,1409747.3083122387,4052752.5793201672,240230.46678394737,896223.99893365148,134854.40930801141,1409747.3083122387,757758.20242427383,1567804.5409477765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ19+0.75*AnnMiles)*FuelC1)+EXP((AJ20+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22020027.089702837]
[null,null,13,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D20+0.75*AnnMiles)*FuelC1)+EXP((D21+0.25*AnnMiles)*FuelC1))/2","v":2068209.2283084264},561893.37211671425,3211014.8632554924,627833.11213381146,4267912.5974599011,960921.86713578948,1441382.8007036841,4143698.5400831555,245621.3684436465,916335.75040295511,137880.61522056177,1441382.8007036841,774762.70649816201,1602986.9231619376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ20+0.75*AnnMiles)*FuelC1)+EXP((AJ21+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22401836.545627922]
[null,null,14,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D21+0.75*AnnMiles)*FuelC1)+EXP((D22+0.25*AnnMiles)*FuelC1))/2","v":2114620.9624683582},574502.56341900735,3283071.7742184591,641922.02688108257,4363686.8654497722,982485.47377458599,1473728.2106618788,4236685.3774151457,251133.24485352458,936898.8204573947,140974.73083122386,1473728.2106618788,792148.8008443478,1638958.8170696392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ21+0.75*AnnMiles)*FuelC1)+EXP((AJ22+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22904545.8790063]
[null,null,15,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D22+0.75*AnnMiles)*FuelC1)+EXP((D23+0.25*AnnMiles)*FuelC1))/2","v":2162074.2010555263},587394.71179676615,3356745.6812523375,656327.10449858126,4461610.3598353425,1004532.9794140983,1506799.4691211474,4331758.8896906367,256768.81075243306,957923.3369302213,144138.2800703684,1506799.4691211474,690072.92898494028,1430039.1417311167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ22+0.75*AnnMiles)*FuelC1)+EXP((AJ23+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23052985.364254665]
[null,null,16,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D23+0.75*AnnMiles)*FuelC1)+EXP((D24+0.25*AnnMiles)*FuelC1))/2","v":2210592.3159928182},600576.16695986839,3432072.8706238912,671055.43985218578,4561731.3104198435,1027075.2430097322,1540612.8645145982,4428965.9030244267,262530.84179943253,979419.65492874582,147372.8210661879,1540612.8645145982,584369.10700138286,1213689.6837721027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ23+0.75*AnnMiles)*FuelC1)+EXP((AJ24+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23200677.087479819]
[null,null,17,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D24+0.75*AnnMiles)*FuelC1)+EXP((D25+0.25*AnnMiles)*FuelC1))/2","v":2260199.2036817209},614053.42110911617,3509090.4428833444,686114.28702040447,4664099.029309391,1050123.3671977301,1575185.0507965952,4528354.2943346696,268422.17594087432,1001398.3619344889,150679.94691211474,1575185.0507965952,597482.66595576762,1240925.5369850558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ24+0.75*AnnMiles)*FuelC1)+EXP((AJ25+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23721312.834857866]
[null,null,18,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D25+0.75*AnnMiles)*FuelC1)+EXP((D26+0.25*AnnMiles)*FuelC1))/2","v":2310919.2967718975},627833.11213381146,3077072.6247773999,701511.0628671922,4768763.9352004426,1073688.7037634973,1610533.0556452458,4629973.0149234692,274445.71480816178,1023870.2830177868,154061.28645145983,1610533.0556452458,610890.50026863674,1268772.5774810149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ25+0.75*AnnMiles)*FuelC1)+EXP((AJ26+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23742868.223755267]
[null,null,19,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D26+0.75*AnnMiles)*FuelC1)+EXP((D27+0.25*AnnMiles)*FuelC1))/2","v":2362777.5761948926},641922.02688108257,2629660.9815062224,717253.35069494403,4181662.7977744159,1097782.8592326471,1646674.2888489708,4733872.1145866308,280604.42514687689,1046846.4861694098,157518.50507965952,1646674.2888489708,624599.21363826317,1297244.5206333157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ26+0.75*AnnMiles)*FuelC1)+EXP((AJ27+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23065093.435236305]
[null,null,20,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D27+0.75*AnnMiles)*FuelC1)+EXP((D28+0.25*AnnMiles)*FuelC1))/2","v":2415799.5834678686},656327.10449858126,2688671.996800954,733348.90397946397,3573641.8466623025,1122417.7005875076,1683626.5508812612,4840102.7662644628,286901.34027797758,1070338.2877518311,161053.30556452458,1683626.5508812612,638615.55795348086,1326355.3895956911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ27+0.75*AnnMiles)*FuelC1)+EXP((AJ28+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22880826.885167167]
[null,null,21,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D28+0.75*AnnMiles)*FuelC1)+EXP((D29+0.25*AnnMiles)*FuelC1))/2","v":2470011.4332734561},671055.43985218578,2749007.2512088651,749805.65018874884,3653836.3033448867,1147605.3611119103,1721408.0416678656,4948717.2912457427,293339.56159178558,1094357.2580728198,164667.42888489709,1721408.0416678656,652946.43661916384,1356119.5222090327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ28+0.75*AnnMiles)*FuelC1)+EXP((AJ29+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23394285.020939223]
[null,null,22,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D29+0.75*AnnMiles)*FuelC1)+EXP((D30+0.25*AnnMiles)*FuelC1))/2","v":2525439.826321892},686114.28702040447,2810696.4613721836,657494.15059346159,3735830.3670274322,1173358.2463671423,1760037.3695507136,4339461.3939168472,299922.26007549954,1118915.2270841126,168362.65508812614,1760037.3695507136,667598.90795632591,1386551.5780631385,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ29+0.75*AnnMiles)*FuelC1)+EXP((AJ30+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23089820.099987987]
[null,null,23,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D30+0.75*AnnMiles)*FuelC1)+EXP((D31+0.25*AnnMiles)*FuelC1))/2","v":2582112.0625017984},701511.0628671922,2873770.0107906633,561893.37211671425,3819664.4218647629,1199689.0403019981,1799533.5604529975,3708496.2559703141,262997.66023738467,1144024.2902079639,172140.80416678655,1799533.5604529975,682580.18867852457,1417666.5457169355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ30+0.75*AnnMiles)*FuelC1)+EXP((AJ31+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22725612.836327031]
[null,null,24,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D31+0.75*AnnMiles)*FuelC1)+EXP((D32+0.25*AnnMiles)*FuelC1))/2","v":2640056.0543260705},717253.35069494403,2938258.9647862371,574502.56341900735,3905379.758253979,1051990.6409495387,1577985.9614243079,3791716.9185654484,224757.34884668569,1169696.8142944484,176003.73695507136,1577985.9614243079,697897.65744627325,1449479.7500807212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ31+0.75*AnnMiles)*FuelC1)+EXP((AJ32+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22492965.481467038]
[null,null,25,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D32+0.75*AnnMiles)*FuelC1)+EXP((D33+0.25*AnnMiles)*FuelC1))/2","v":2699300.3406794961},733348.90397946397,3004195.0858034664,587394.71179676615,3993018.5931710405,899029.39538674278,1348544.0930801141,3876805.0978586567,229801.02536760294,1025690.8749258001,179953.35604529973,1348544.0930801141,713558.8585012207,1482006.8599640736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ32+0.75*AnnMiles)*FuelC1)+EXP((AJ33+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22121191.289639857]
[null,null,26,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D33+0.75*AnnMiles)*FuelC1)+EXP((D34+0.25*AnnMiles)*FuelC1))/2","v":2366978.9421364618},749805.65018874884,3071610.8490533601,600576.16695986839,4082624.0909636854,919204.10147041176,1378806.1522056176,3963802.7019351316,234957.88471870645,876553.66050207417,157798.59614243079,1378806.1522056176,729571.50538187986,1515263.8957931353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ33+0.75*AnnMiles)*FuelC1)+EXP((AJ34+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22026360.349657126]
[null,null,27,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D34+0.75*AnnMiles)*FuelC1)+EXP((D35+0.25*AnnMiles)*FuelC1))/2","v":2022816.1396201712},657494.15059346159,3140539.4585082289,614053.42110911617,4174240.384610977,939831.53887482581,1409747.3083122387,4052752.5793201672,240230.46678394737,896223.99893365148,134854.40930801141,1409747.3083122387,745943.48472274176,1549267.237501079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ34+0.75*AnnMiles)*FuelC1)+EXP((AJ35+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,21987741.886510853]
[null,null,28,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D35+0.75*AnnMiles)*FuelC1)+EXP((D36+0.25*AnnMiles)*FuelC1))/2","v":2068209.2283084264},561893.37211671425,3211014.8632554924,627833.11213381146,4267912.5974599011,960921.86713578948,1441382.8007036841,4143698.5400831555,245621.3684436465,916335.75040295511,137880.61522056177,1441382.8007036841,762682.8601386426,1584033.6325956422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ35+0.75*AnnMiles)*FuelC1)+EXP((AJ36+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22370803.408702109]
[null,null,29,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D36+0.75*AnnMiles)*FuelC1)+EXP((D37+0.25*AnnMiles)*FuelC1))/2","v":2114620.9624683582},574502.56341900735,3283071.7742184591,641922.02688108257,4363686.8654497722,982485.47377458599,1473728.2106618788,4236685.3774151457,251133.24485352458,936898.8204573947,140974.73083122386,1473728.2106618788,779797.87619629886,1619580.2044076975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ36+0.75*AnnMiles)*FuelC1)+EXP((AJ37+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22872816.341696307]
[null,null,30,{"$f":"D$6*AnnMiles*FuelC2*(EXP((D37+0.75*AnnMiles)*FuelC1)+EXP((D38+0.25*AnnMiles)*FuelC1))/2","v":2162074.2010555263},587394.71179676615,3356745.6812523375,656327.10449858126,4461610.3598353425,1004532.9794140983,1506799.4691211474,4331758.8896906367,256768.81075243306,957923.3369302213,144138.2800703684,1506799.4691211474,683793.91661720013,1420187.3652818771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*FuelC2*(EXP((AJ37+0.75*AnnMiles)*FuelC1)+EXP((AJ38+0.25*AnnMiles)*FuelC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23036854.575437684]
["Maintenance Cost",null,1,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D7+0.75*AnnMiles)*MaintC1)+EXP((D9+0.25*AnnMiles)*MaintC1))/2","v":5290102.811808249},1408506.6580085135,10143916.287780724,1771813.7781868197,13142654.543359555,2661866.4364800374,3988776.9404566986,11537865.104739223,687438.60411787801,2423236.3867397248,359150.29097084078,3826980.1235858714,1309142.8479278821,2698194.746656152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ7+0.75*AnnMiles)*MaintC1)+EXP((AJ9+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D132:BB132)","v":61249645.560818166}]
[null,null,{"$f":"1+C132","v":2},{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D9+0.75*AnnMiles)*MaintC1)+EXP((D10+0.25*AnnMiles)*MaintC1))/2","v":5531366.8902099645},1472743.98436228,10606546.732144246,1852620.3397038323,13742047.513393708,2783265.3535657902,4170691.8534034193,12064068.940514337,718790.40335135453,2533752.1771495556,375529.94691351405,4001516.0192810679,1368848.5198094379,2821250.4777181782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ9+0.75*AnnMiles)*MaintC1)+EXP((AJ10+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D133:BB133)","v":64043039.151520684}]
[null,null,{"$f":"1+C133","v":3},{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D10+0.75*AnnMiles)*MaintC1)+EXP((D11+0.25*AnnMiles)*MaintC1))/2","v":5783634.224615911},1539910.9625381506,8243268.2688658359,1937112.2210126829,14368776.812731886,2910200.8734155349,4360903.3033704888,12614271.191444326,751572.05436983157,2649308.2269400842,392656.62474519969,4184011.9194451608,1431277.169752914,2949918.3733454114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ10+0.75*AnnMiles)*MaintC1)+EXP((AJ11+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,64116822.226593427]
[null,null,4,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D11+0.75*AnnMiles)*MaintC1)+EXP((D12+0.25*AnnMiles)*MaintC1))/2","v":6047406.6371104075},1610141.2042582489,5708010.9916703403,2025457.4973502471,11178998.020290794,3042925.5021545496,4559789.6679489203,13189566.345806902,785848.7679802503,2770134.4056578283,410564.39366152766,4374830.8535334533,1496552.9837743465,3084454.3857867643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ11+0.75*AnnMiles)*MaintC1)+EXP((AJ12+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,60284681.65698459]
[null,null,5,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D12+0.75*AnnMiles)*MaintC1)+EXP((D13+0.25*AnnMiles)*MaintC1))/2","v":6323208.8362219483},1683574.4148330749,5968334.4788317326,2117831.9093086068,7757040.5784237962,3181703.2618766613,4767746.5812791781,13791098.807867253,821688.72903860081,2896471.0664384286,429288.87664136779,4574352.407573035,1564805.8116028926,3225126.1404259908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ12+0.75*AnnMiles)*MaintC1)+EXP((AJ13+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,59102271.900362566]
[null,null,6,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D13+0.75*AnnMiles)*MaintC1)+EXP((D14+0.25*AnnMiles)*MaintC1))/2","v":6611589.4606981687},1760356.6710698998,6240530.458542062,2214419.2124265279,8110813.5225149198,3326810.2158494554,4985187.721065281,14420065.174380979,859163.23208645603,3028569.5241284478,448867.32130973984,4782973.4792532157,1636171.4249840383,3372213.4681547284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ13+0.75*AnnMiles)*MaintC1)+EXP((AJ14+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,61797730.886463918]
[null,null,7,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D14+0.75*AnnMiles)*MaintC1)+EXP((D15+0.25*AnnMiles)*MaintC1))/2","v":6913122.1708839275},1840640.7118556441,6525140.3958871812,1734532.0323245097,8480720.8795571625,3478535.0176723474,5212545.6314820061,11347048.810954455,898346.8231734361,3166692.5552127175,469338.67403254716,5001109.0674531423,1710791.7877631625,3526008.9620253104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ14+0.75*AnnMiles)*MaintC1)+EXP((AJ15+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,60304573.520277552]
[null,null,8,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D15+0.75*AnnMiles)*MaintC1)+EXP((D16+0.25*AnnMiles)*MaintC1))/2","v":7228406.7898735283},1924586.2419922755,6822730.4503831947,1219660.4683056283,8867498.4867184777,3637179.4854799486,5450272.5836121719,8049759.0908171469,700315.90893321601,3311114.9205417233,490743.65739052463,5229193.0977771413,1788815.3382867139,3686818.5592906689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ15+0.75*AnnMiles)*MaintC1)+EXP((AJ16+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,58407095.079402365]
[null,null,9,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D16+0.75*AnnMiles)*MaintC1)+EXP((D17+0.25*AnnMiles)*MaintC1))/2","v":7558070.4967071237},2012360.2498891412,7133892.6022076821,1275285.1450495156,9271915.7402643431,2823903.0907811178,4233013.0100598959,8416881.9573268034,487864.18732225132,3462123.9118988509,513124.8511865185,4118720.5126257446,1870397.2846827758,3854962.149989157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ16+0.75*AnnMiles)*MaintC1)+EXP((AJ17+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,57032515.189990923]
[null,null,10,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D17+0.75*AnnMiles)*MaintC1)+EXP((D18+0.25*AnnMiles)*MaintC1))/2","v":7902769.0739848567},2104137.3397441856,7459245.8297946006,1333446.6791756542,9694777.1260771081,1951456.7492890053,2927185.1239335076,8800748.0825593192,510114.05801980622,2709814.4565157723,536526.77714723838,2927185.1239335076,1955699.9136083964,4030774.2132849018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ17+0.75*AnnMiles)*MaintC1)+EXP((AJ18+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,54843880.547067866]
[null,null,11,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D18+0.75*AnnMiles)*MaintC1)+EXP((D19+0.25*AnnMiles)*MaintC1))/2","v":6208571.6397676328},2200100.0788748632,7799437.3411353957,1394260.7683519619,10136923.81997728,2040456.2320792249,3060684.3481188375,9202121.0711229481,533378.67167026165,1902670.3305567801,418906.76741248072,3060684.3481188375,2044892.9130778646,4214604.4828295447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ18+0.75*AnnMiles)*MaintC1)+EXP((AJ19+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,54217692.813093916]
[null,null,12,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D19+0.75*AnnMiles)*MaintC1)+EXP((D20+0.25*AnnMiles)*MaintC1))/2","v":4390777.6859002626},1727129.402774638,8155143.8612356642,1457848.3868340161,10599235.361030154,2133514.6866810466,3200272.0300215702,9621799.3531045057,557704.30734078481,1989444.8262772444,292718.51239335077,3200272.0300215702,2138153.7100141142,4406818.6424689181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ19+0.75*AnnMiles)*MaintC1)+EXP((AJ20+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,53870832.796097845]
[null,null,13,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D20+0.75*AnnMiles)*MaintC1)+EXP((D21+0.25*AnnMiles)*MaintC1))/2","v":4591026.5221782569},1219660.4683056283,8527072.9782884736,1524336.0261127527,11082631.401166417,2230817.2293631393,3346225.8440447086,10060617.772344168,583139.35473360645,2080176.8195140208,306068.43481188378,3346225.8440447086,2235667.8231947301,4607799.0536786085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ20+0.75*AnnMiles)*MaintC1)+EXP((AJ21+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,55741465.571781099]
[null,null,14,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D21+0.75*AnnMiles)*MaintC1)+EXP((D22+0.25*AnnMiles)*MaintC1))/2","v":4800408.0450323559},1275285.1450495156,8915964.551242182,1593855.9465373079,11588073.534597158,2332557.4189344258,3498836.1284016385,10519449.247146234,609734.41044510109,2175046.7986290609,320027.20300215704,3498836.1284016385,2337629.2322946554,4817945.5161754452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ21+0.75*AnnMiles)*MaintC1)+EXP((AJ22+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,58283649.305888876]
[null,null,15,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D22+0.75*AnnMiles)*MaintC1)+EXP((D23+0.25*AnnMiles)*MaintC1))/2","v":5019338.7660670634},1333446.6791756542,9322592.181562759,1666546.440413546,12116567.210662454,2438937.6417804044,3658406.4626706066,10999206.506729405,637542.37861492322,2274243.4834610652,334622.58440447086,3658406.4626706066,1821817.8278174989,3764579.917802094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ22+0.75*AnnMiles)*MaintC1)+EXP((AJ23+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,59046254.543832563]
[null,null,16,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D23+0.75*AnnMiles)*MaintC1)+EXP((D24+0.25*AnnMiles)*MaintC1))/2","v":5248254.1926024584},1394260.7683519619,9747764.7521183323,1742552.1071016379,12669163.733918624,2550169.5144596929,3825254.2716895393,11500843.90687081,666618.57616541849,2377964.200735894,349883.61284016387,3825254.2716895393,1268446.8870378535,2634466.6115401569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ23+0.75*AnnMiles)*MaintC1)+EXP((AJ24+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,59800897.407122076]
[null,null,17,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D24+0.75*AnnMiles)*MaintC1)+EXP((D25+0.25*AnnMiles)*MaintC1))/2","v":5487609.6940059103},1457848.3868340161,10192328.036247147,1822024.1406599304,13246962.355442863,2666474.304661674,3999711.4569925107,12025359.328355541,697020.84284065512,2486415.2765982007,365840.64626706066,3999711.4569925107,1326296.5508514964,2754615.9133069534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ24+0.75*AnnMiles)*MaintC1)+EXP((AJ25+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,62528218.390056476]
[null,null,18,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D25+0.75*AnnMiles)*MaintC1)+EXP((D26+0.25*AnnMiles)*MaintC1))/2","v":5737881.4075343097},1524336.0261127527,8029127.6892494923,1905120.6306073039,13851112.459515357,2788083.3713626205,4182125.057043931,12573796.162008207,728809.65626397217,2599812.4470451321,382525.42716895393,4182125.057043931,1386784.5463426807,2880244.827019413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ25+0.75*AnnMiles)*MaintC1)+EXP((AJ26+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,62751884.764318049]
[null,null,19,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D26+0.75*AnnMiles)*MaintC1)+EXP((D27+0.25*AnnMiles)*MaintC1))/2","v":5999567.185488767},1593855.9465373079,5708010.9916703403,1992006.8764022992,10911378.654621108,2915238.6250558887,4372857.937583833,13147245.384255175,762048.25224292162,2718381.2870785552,399971.14569925109,4372857.937583833,1450031.1990860407,3011603.2596402373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ26+0.75*AnnMiles)*MaintC1)+EXP((AJ27+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,59355054.682945549]
[null,null,20,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D27+0.75*AnnMiles)*MaintC1)+EXP((D28+0.25*AnnMiles)*MaintC1))/2","v":6273187.5855658967},1666546.440413546,5968334.4788317326,2082855.7162646011,7757040.5784237962,3048193.0089716865,4572289.5134575292,13746847.727346368,796802.75056091964,2842357.6594294915,418212.50570439309,4572289.5134575292,1516162.3223073769,3148952.5155614745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ27+0.75*AnnMiles)*MaintC1)+EXP((AJ28+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,58410072.316296346]
[null,null,21,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D28+0.75*AnnMiles)*MaintC1)+EXP((D29+0.25*AnnMiles)*MaintC1))/2","v":6559286.9063757509},1742552.1071016379,6240530.458542062,2177847.8709929804,8110813.5225149198,3187211.0022436786,4780816.5033655176,14373795.948553672,833142.28650584037,2971988.183747394,437285.79375838331,4780816.5033655176,1585309.4671572631,3292565.8164035454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ28+0.75*AnnMiles)*MaintC1)+EXP((AJ29+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,61073962.370628163]
[null,null,22,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D29+0.75*AnnMiles)*MaintC1)+EXP((D30+0.25*AnnMiles)*MaintC1))/2","v":6858434.2701862948},1822024.1406599304,6525140.3958871812,1715625.5746259601,8480720.8795571625,3332569.1460233615,4998853.7190350424,11323128.792531338,871139.14839719224,3107530.7271875869,457228.95134575298,4998853.7190350424,1657610.1843988006,3442728.8445205851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ29+0.75*AnnMiles)*MaintC1)+EXP((AJ30+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,59591588.493391246]
[null,null,23,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D30+0.75*AnnMiles)*MaintC1)+EXP((D31+0.25*AnnMiles)*MaintC1))/2","v":7171224.7550482778},1905120.6306073039,6822730.4503831947,1219660.4683056283,8867498.4867184777,3484556.593588769,5226834.8903831532,8049759.0908171469,686250.22985038406,3249254.9173727776,478081.65033655183,5226834.8903831532,1733208.2980300882,3599740.3112932593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ30+0.75*AnnMiles)*MaintC1)+EXP((AJ31+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,57720755.663118161]
[null,null,24,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D31+0.75*AnnMiles)*MaintC1)+EXP((D32+0.25*AnnMiles)*MaintC1))/2","v":7498280.5785525646},1992006.8764022992,7133892.6022076821,1275285.1450495156,9271915.7402643431,2745000.9194015362,4117501.3791023041,8416881.9573268034,487864.18732225132,3397442.6787490495,499885.37190350424,4117501.3791023041,1812254.1913857036,3763912.5513395374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ31+0.75*AnnMiles)*MaintC1)+EXP((AJ32+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,56529625.558109395]
[null,null,25,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D32+0.75*AnnMiles)*MaintC1)+EXP((D33+0.25*AnnMiles)*MaintC1))/2","v":7840252.3355747303},2082855.7162646011,7459245.8297946006,1333446.6791756542,9694777.1260771081,1951456.7492890053,2927185.1239335076,8800748.0825593192,510114.05801980622,2676375.8964164979,522683.48903831531,2927185.1239335076,1894905.1062863281,3935572.1438254495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ32+0.75*AnnMiles)*MaintC1)+EXP((AJ33+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,54556803.460188434]
[null,null,26,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D33+0.75*AnnMiles)*MaintC1)+EXP((D34+0.25*AnnMiles)*MaintC1))/2","v":6176252.0686534569},2177847.8709929804,7799437.3411353957,1394260.7683519619,10136923.81997728,2040456.2320792249,3060684.3481188375,9202121.0711229481,533378.67167026165,1902670.3305567801,411750.13791023043,3060684.3481188375,1981325.4558315964,4115060.5621117763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ33+0.75*AnnMiles)*MaintC1)+EXP((AJ34+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,53992853.026631564]
[null,null,27,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D34+0.75*AnnMiles)*MaintC1)+EXP((D35+0.25*AnnMiles)*MaintC1))/2","v":4390777.6859002626},1715625.5746259601,8155143.8612356642,1457848.3868340161,10599235.361030154,2133514.6866810466,3200272.0300215702,9621799.3531045057,557704.30734078481,1989444.8262772444,292718.51239335077,3200272.0300215702,2071687.1514583915,4302734.8530289661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ34+0.75*AnnMiles)*MaintC1)+EXP((AJ35+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,53688778.619953491]
[null,null,28,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D35+0.75*AnnMiles)*MaintC1)+EXP((D36+0.25*AnnMiles)*MaintC1))/2","v":4591026.5221782569},1219660.4683056283,8527072.9782884736,1524336.0261127527,11082631.401166417,2230817.2293631393,3346225.8440447086,10060617.772344168,583139.35473360645,2080176.8195140208,306068.43481188378,3346225.8440447086,2166169.9449151852,4498968.3471315382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ35+0.75*AnnMiles)*MaintC1)+EXP((AJ36+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,55563136.98695448]
[null,null,29,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D36+0.75*AnnMiles)*MaintC1)+EXP((D37+0.25*AnnMiles)*MaintC1))/2","v":4800408.0450323559},1275285.1450495156,8915964.551242182,1593855.9465373079,11588073.534597158,2332557.4189344258,3498836.1284016385,10519449.247146234,609734.41044510109,2175046.7986290609,320027.20300215704,3498836.1284016385,2264961.7858326999,4704151.4013448376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ36+0.75*AnnMiles)*MaintC1)+EXP((AJ37+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,58097187.74459631]
[null,null,30,{"$f":"+D$6*AnnMiles*MaintC2*(EXP((D37+0.75*AnnMiles)*MaintC1)+EXP((D38+0.25*AnnMiles)*MaintC1))/2","v":5019338.7660670634},1333446.6791756542,9322592.181562759,1666546.440413546,12116567.210662454,2438937.6417804044,3658406.4626706066,10999206.506729405,637542.37861492322,2274243.4834610652,334622.58440447086,3658406.4626706066,1784250.5976109987,3705751.2411920736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ$6*AnnMiles*MaintC2*(EXP((AJ37+0.75*AnnMiles)*MaintC1)+EXP((AJ38+0.25*AnnMiles)*MaintC1))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,58949858.637016036]
["Passenger Delay",null,1,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D7+0.75*AnnMiles))+EXP(DelayC1*(D9+0.25*AnnMiles)))/2","v":383065.23098837642},99552.39068241576,917213.39494056522,142777.23309871633,1156378.274134245,206917.65544899728,309885.23599462863,922637.64563582442,54438.571265751161,181126.21095754986,26278.529303461408,290362.83684565738,86774.303765181743,178062.3743860258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ7+0.75*AnnMiles))+EXP(DelayC1*(AJ9+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D162:BB162)","v":4955469.8874473963}]
[null,null,{"$f":"1+C162","v":2},{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D9+0.75*AnnMiles))+EXP(DelayC1*(D10+0.25*AnnMiles)))/2","v":410874.05533823022},106779.44947590707,983798.98958047491,153142.22233607373,1240326.1704870784,221938.95278892567,332381.51965407969,989617.01664229378,58390.56832452942,194275.16465579325,28186.233126350573,311441.88154708361,93073.730537119773,190988.90723747417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ9+0.75*AnnMiles))+EXP(DelayC1*(AJ10+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5315214.8617314147]
[null,null,{"$f":"1+C163","v":3},{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D10+0.75*AnnMiles))+EXP(DelayC1*(D11+0.25*AnnMiles)))/2","v":440701.6760944447},114531.16044948719,694615.89332576387,164259.66348441795,1330368.3090612495,238050.72920510746,356510.9330005974,1061458.7907402075,62629.462713444234,208378.67364697036,30232.427723736258,334051.17071902013,99830.467548761866,204853.84862208815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ10+0.75*AnnMiles))+EXP(DelayC1*(AJ11+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5340473.2063352969]
[null,null,4,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D11+0.75*AnnMiles))+EXP(DelayC1*(D12+0.25*AnnMiles)))/2","v":472694.64885674819},122845.61100744283,371579.63245723158,176184.18119075833,940493.27321098559,255332.14860654704,382392.03395313205,1138515.9566702535,67176.081896892763,223506.03438068298,32427.166907111907,358301.79327335511,107077.71348038637,219725.32280684929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ11+0.75*AnnMiles))+EXP(DelayC1*(AJ12+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4868251.5986983767]
[null,null,5,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D12+0.75*AnnMiles))+EXP(DelayC1*(D13+0.25*AnnMiles)))/2","v":507010.16850664304},131763.65352944899,398554.65366791404,188974.36560743098,504967.19282649423,273868.12184836209,410151.98720586841,1221167.1285786475,72052.765320136619,239731.57391917851,34781.23434976799,384312.9026806684,114851.07708813804,235676.39957616336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ12+0.75*AnnMiles))+EXP(DelayC1*(AJ13+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4717863.2247048616]
[null,null,6,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D13+0.75*AnnMiles))+EXP(DelayC1*(D14+0.25*AnnMiles)))/2","v":543816.84157172986},141329.1060954289,427487.94090223411,202693.06027006815,541625.5549846011,293749.72393439588,439927.18904165609,1309818.4063070863,77283.474172357455,257135.01513735252,37306.196571497676,412212.30242116196,123188.75216476874,252785.45325433018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ13+0.75*AnnMiles))+EXP(DelayC1*(AJ14+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5060359.0168286683]
[null,null,7,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D14+0.75*AnnMiles))+EXP(DelayC1*(D15+0.25*AnnMiles)))/2","v":583295.51466022898},151588.96778214228,458521.65552456601,144459.68164121339,580945.1504568822,315074.6415068747,471863.9375041016,938703.91969626665,82893.909118020209,275801.86843464023,40014.459769755355,442137.07393671304,132131.70520174556,271136.54779144091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ14+0.75*AnnMiles))+EXP(DelayC1*(AJ15+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4888569.0330245914]
[null,null,8,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D15+0.75*AnnMiles))+EXP(DelayC1*(D16+0.25*AnnMiles)))/2","v":625640.16303615051},162593.64958934387,491808.2791792035,79397.35736265633,623119.17289235897,337947.65282181639,506119.15122116223,524022.55859353178,58741.088706583338,295823.85188344133,42919.330776503521,474234.25016944058,141723.87667479034,290819.84980479104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ15+0.75*AnnMiles))+EXP(DelayC1*(AJ16+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4654910.2327117724]
[null,null,9,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D16+0.75*AnnMiles))+EXP(DelayC1*(D17+0.25*AnnMiles)))/2","v":671058.84370104794},174397.22213014946,527511.36299657391,85161.250783742318,668354.84093584062,238321.78679054455,357059.93147270125,562064.25517269934,31758.942945062528,317299.34187844273,46035.082440254184,340259.69429641031,152012.3969418495,311932.07160525443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ16+0.75*AnnMiles))+EXP(DelayC1*(AJ17+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4483227.0240905732]
[null,null,10,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D17+0.75*AnnMiles))+EXP(DelayC1*(D18+0.25*AnnMiles)))/2","v":719774.71766525216},187057.68130261594,565806.33118847664,91343.577115862005,716874.41637995944,127035.77178025011,190553.65767037516,602867.60896468919,34064.500313496923,225935.73085640286,49377.023754554568,190553.65767037516,163047.81781429207,334576.94638539274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ17+0.75*AnnMiles))+EXP(DelayC1*(AJ18+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4198869.4388619941]
[null,null,11,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D18+0.75*AnnMiles))+EXP(DelayC1*(D19+0.25*AnnMiles)))/2","v":514827.82243830239},200637.23324789089,606881.34298074502,97974.712718924377,768916.29623049381,136258.00125398769,204387.00188098155,646633.10394490079,36537.430846344796,123859.87748574387,35055.325678415938,204387.00188098155,174884.36093914227,358865.7379040994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ18+0.75*AnnMiles))+EXP(DelayC1*(AJ19+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4110105.249430954]
[null,null,12,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D19+0.75*AnnMiles))+EXP(DelayC1*(D20+0.25*AnnMiles)))/2","v":285830.48650556279},143376.4610437908,650938.21711836953,105087.23914085545,824736.18405075616,146149.72338537918,219224.58507806878,693575.77832964598,39189.885087569739,132851.55122263802,19055.365767037518,219224.58507806878,187580.18421275236,384917.78717207018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ19+0.75*AnnMiles))+EXP(DelayC1*(AJ20+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4051738.0331925657]
[null,null,13,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D20+0.75*AnnMiles))+EXP(DelayC1*(D21+0.25*AnnMiles)))/2","v":306580.50282147236},79397.35736265633,698193.42348556162,112716.10320439615,884608.34634034848,156759.54035027896,235139.31052541846,743926.28114901448,42034.895656342174,142495.9803007447,20438.700188098155,235139.31052541846,201197.6675349178,412861.09882419812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ20+0.75*AnnMiles))+EXP(DelayC1*(AJ21+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4271488.5182688655]
[null,null,14,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D21+0.75*AnnMiles))+EXP(DelayC1*(D22+0.25*AnnMiles)))/2","v":328836.87761710316},85161.250783742318,748879.1467130041,120898.78871548647,948826.96012140426,168139.5826253687,252209.37393805306,797932.00552221062,45086.441281758453,152840.55184152201,21922.458507806878,252209.37393805306,215803.71930746463,442832.97005998291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ21+0.75*AnnMiles))+EXP(DelayC1*(AJ22+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4581579.5009729601]
[null,null,15,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D22+0.75*AnnMiles))+EXP(DelayC1*(D23+0.25*AnnMiles)))/2","v":352708.96578812768},91343.577115862005,803244.42699823657,129675.50063691135,1017707.5583535697,180345.76512703381,270518.64769055072,855858.30420361494,48359.515486194578,163936.0930597345,23513.931052541848,270518.64769055072,152874.12920914689,314675.83463157725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ22+0.75*AnnMiles))+EXP(DelayC1*(AJ23+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4675280.8970436528]
[null,null,16,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D23+0.75*AnnMiles))+EXP(DelayC1*(D24+0.25*AnnMiles)))/2","v":378314.06090707961},97974.712718924377,861556.38374450337,139089.36263213027,1091588.5802796548,193438.06194477831,290157.09291716747,917989.79337205971,51870.200254764532,175837.12099885798,25220.937393805307,290157.09291716747,82573.251657162575,171498.29190333764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ23+0.75*AnnMiles))+EXP(DelayC1*(AJ24+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4767264.9436413934]
[null,null,17,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D24+0.75*AnnMiles))+EXP(DelayC1*(D25+0.25*AnnMiles)))/2","v":405777.9715358261},105087.23914085545,924101.52803031646,149186.62894990636,1170833.0343194534,207480.80101905813,311221.2015285872,984631.75106938183,55635.7450528521,188602.11039615888,27051.864769055075,311221.2015285872,88567.700815092016,183948.3016928834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ24+0.75*AnnMiles))+EXP(DelayC1*(AJ25+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5113347.0798480147]
[null,null,18,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D25+0.75*AnnMiles))+EXP(DelayC1*(D26+0.25*AnnMiles)))/2","v":435235.63937575126},112716.10320439615,663161.14578747668,160016.91169081285,1255830.2816822249,222542.9802114084,333814.47031711263,1056111.6171593647,59674.651579962527,202293.78099358169,29015.70929171675,333814.47031711263,94997.32020049647,197302.12657026187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ25+0.75*AnnMiles))+EXP(DelayC1*(AJ26+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5156527.2083816789]
[null,null,19,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D26+0.75*AnnMiles))+EXP(DelayC1*(D27+0.25*AnnMiles)))/2","v":466831.80229288084},120898.78871548647,371579.63245723158,171633.42457227278,901218.99299323757,238698.60631985011,358047.90947977517,1132780.6021770004,64006.764676325132,216979.40570612322,31122.120152858723,358047.90947977517,101893.70122768133,211625.37947287661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ26+0.75*AnnMiles))+EXP(DelayC1*(AJ27+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4745365.0397233758]
[null,null,20,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D27+0.75*AnnMiles))+EXP(DelayC1*(D28+0.25*AnnMiles)))/2","v":500721.70547566895},129675.50063691135,398554.65366791404,184093.24438985117,504967.19282649423,256027.05870530053,384040.58805795084,1215015.4129730177,68653.369828909112,232731.14116185388,33381.447031711265,384040.58805795084,109290.72870648967,226988.43654424776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ27+0.75*AnnMiles))+EXP(DelayC1*(AJ28+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4628181.0680642715]
[null,null,21,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D28+0.75*AnnMiles))+EXP(DelayC1*(D29+0.25*AnnMiles)))/2","v":537071.86421966273},139089.36263213027,427487.94090223411,197457.59145946935,541625.5549846011,274613.47931563645,411920.21897345467,1303220.1036324976,73637.297755940453,249626.38223766803,35804.790947977519,411920.21897345467,117224.74733257198,243466.78292149564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ28+0.75*AnnMiles))+EXP(DelayC1*(AJ29+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4964166.3362887949]
[null,null,22,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D29+0.75*AnnMiles))+EXP(DelayC1*(D30+0.25*AnnMiles)))/2","v":576060.88208692626},149186.62894990636,458521.65552456601,141701.09952723861,580945.1504568822,294549.19102376181,441823.78653564281,935227.25687977485,78983.036583787733,267748.14233274554,38404.058805795081,441823.78653564281,125734.74026410592,261141.38362545072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ29+0.75*AnnMiles))+EXP(DelayC1*(AJ30+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4791850.799132226]
[null,null,23,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D30+0.75*AnnMiles))+EXP(DelayC1*(D31+0.25*AnnMiles)))/2","v":617880.32846018195},160016.91169081285,491808.2791792035,79397.35736265633,623119.17289235897,315932.14633515093,473898.2195027264,524022.55859353178,56680.439810895434,287185.46124816779,41192.021897345468,473898.2195027264,134862.5206623878,280099.08137572848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ30+0.75*AnnMiles))+EXP(DelayC1*(AJ31+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4559992.7185138743]
[null,null,24,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D31+0.75*AnnMiles))+EXP(DelayC1*(D32+0.25*AnnMiles)))/2","v":662735.67980346421},171633.42457227278,527511.36299657391,85161.250783742318,668354.84093584062,226721.75924358174,340082.63886537263,562064.25517269934,31758.942945062528,308033.84267677215,44182.378653564279,340082.63886537263,144652.93713741546,300433.02328540134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ31+0.75*AnnMiles))+EXP(DelayC1*(AJ32+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4413408.9759371364]
[null,null,25,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D32+0.75*AnnMiles))+EXP(DelayC1*(D33+0.25*AnnMiles)))/2","v":710847.32925408951},184093.24438985117,565806.33118847664,91343.577115862005,716874.41637995944,127035.77178025011,190553.65767037516,602867.60896468919,34064.500313496923,221053.71526249222,47389.821950272642,190553.65767037516,155154.09410790258,322243.11853179766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ32+0.75*AnnMiles))+EXP(DelayC1*(AJ33+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4159880.8445798899]
[null,null,26,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D33+0.75*AnnMiles))+EXP(DelayC1*(D34+0.25*AnnMiles)))/2","v":510123.95829805895},197457.59145946935,606881.34298074502,97974.712718924377,768916.29623049381,136258.00125398769,204387.00188098155,646633.10394490079,36537.430846344796,123859.87748574387,34008.263886537265,204387.00188098155,166417.58815844535,345636.52925215568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ33+0.75*AnnMiles))+EXP(DelayC1*(AJ34+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4079478.7002777699]
[null,null,27,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D34+0.75*AnnMiles))+EXP(DelayC1*(D35+0.25*AnnMiles)))/2","v":285830.48650556279},141701.09952723861,650938.21711836953,105087.23914085545,824736.18405075616,146149.72338537918,219224.58507806878,693575.77832964598,39189.885087569739,132851.55122263802,19055.365767037518,219224.58507806878,178498.76155516368,370728.19707610918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ34+0.75*AnnMiles))+EXP(DelayC1*(AJ35+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4026791.6589224632]
[null,null,28,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D35+0.75*AnnMiles))+EXP(DelayC1*(D36+0.25*AnnMiles)))/2","v":306580.50282147236},79397.35736265633,698193.42348556162,112716.10320439615,884608.34634034848,156759.54035027896,235139.31052541846,743926.28114901448,42034.895656342174,142495.9803007447,20438.700188098155,235139.31052541846,191456.97416544522,397641.40788207849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ35+0.75*AnnMiles))+EXP(DelayC1*(AJ36+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4246528.1339572733]
[null,null,29,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D36+0.75*AnnMiles))+EXP(DelayC1*(D37+0.25*AnnMiles)))/2","v":328836.87761710316},85161.250783742318,748879.1467130041,120898.78871548647,948826.96012140426,168139.5826253687,252209.37393805306,797932.00552221062,45086.441281758453,152840.55184152201,21922.458507806878,252209.37393805306,205355.89511784809,426508.39755245368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ36+0.75*AnnMiles))+EXP(DelayC1*(AJ37+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4554807.1042758143]
[null,null,30,{"$f":"D$6*AnnMiles*DelayC2*(EXP(DelayC1*(D37+0.75*AnnMiles))+EXP(DelayC1*(D38+0.25*AnnMiles)))/2","v":352708.96578812768},91343.577115862005,803244.42699823657,129675.50063691135,1017707.5583535697,180345.76512703381,270518.64769055072,855858.30420361494,48359.515486194578,163936.0930597345,23513.931052541848,270518.64769055072,147369.14350832815,306074.37497883535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ$6*AnnMiles*DelayC2*(EXP(DelayC1*(AJ37+0.75*AnnMiles))+EXP(DelayC1*(AJ38+0.25*AnnMiles)))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4661174.4516900927]
[]
["Life Cycle Cost Analysis"]
[null,"Mid-Year","Annual Cost",null,null,null,"Discount Factor","Annual Cost Accumulated and Disc.",null,null,null,"Annual-ization","Life Cycle Cost Per Year"]
["Age","LTDMiles","Rehab","Maint","Fuel","Delay",null,"Rehab","Maint","Fuel","Delay",null,"Replace","Rehab","Maint","Fuel","Delay"]
[1,{"$f":"AnnMiles*(A196-0.5)","v":17697.33390410959},{"$f":"AnnMiles*VLOOKUP(B196,RehabArray,3)*(1+InterestRate)^0.5","v":5821.089073333841},{"$f":"AnnMiles*MaintC2*EXP(B196*MaintC1)*(1+InterestRate)^0.5","v":49349.147965358068},{"$f":"AnnMiles*FuelC2*EXP(B196*FuelC1)*(1+InterestRate)^0.5","v":22992.175970652694},{"$f":"AnnMiles*DelayC2*EXP(DelayC1*B196)*(1+InterestRate)^0.5","v":3171.5625666820188},{"$f":"1/(1+InterestRate)^A196","v":0.93457943925233644},{"$f":"$G196*C196","v":5440.2701619942436},{"$f":"$G196*D196","v":46120.699033044926},{"$f":"$G196*E196","v":21488.01492584364},{"$f":"$G196*F196","v":2964.0771651233822},{"$f":"InterestRate/(1-(1+InterestRate)^-A196)","v":1.07},{"$f":"NewBusCost*L196","v":424790},{"$f":"H196*$L196","v":5821.089073333841},49349.147965358075,22992.175970652697,3171.5625666820192]
[{"$f":"1+A196","v":2},53092.001712328769,13668.457186737569,{"$f":"AnnMiles*MaintC2*EXP(B197*MaintC1)*(1+InterestRate)^0.5","v":51599.799252738681},{"$f":"AnnMiles*FuelC2*EXP(B197*FuelC1)*(1+InterestRate)^0.5","v":23508.132840152346},{"$f":"AnnMiles*DelayC2*EXP(DelayC1*B197)*(1+InterestRate)^0.5","v":3401.8038394382725},{"$f":"1/(1+InterestRate)^A197","v":0.87343872827321156},{"$f":"+H196+$G197*C197","v":17378.830024635143},91189.962071510003,42020.92857782403,5935.3443844772755,{"$f":"InterestRate/(1-(1+InterestRate)^-A197)","v":0.55309178743961329},219577.43961352648,9612.0881619346692,50436.41911868201,23241.430496981022,3282.7902346802075]
[{"$f":"1+A197","v":3},88486.669520547948,19080.225349358461,{"$f":"AnnMiles*MaintC2*EXP(B198*MaintC1)*(1+InterestRate)^0.5","v":53953.095295423744},{"$f":"AnnMiles*FuelC2*EXP(B198*FuelC1)*(1+InterestRate)^0.5","v":24035.668060980024},{"$f":"AnnMiles*DelayC2*EXP(DelayC1*B198)*(1+InterestRate)^0.5","v":3648.7595999480745},{"$f":"1/(1+InterestRate)^A198","v":0.81629787689085187},32953.977467915465,135231.7592128542,61641.193385655279,8913.8190992000018,{"$f":"InterestRate/(1-(1+InterestRate)^-A198)","v":0.38105166568166948},151277.51127562279,12557.168004985393,51530.28710112055,23488.479414209851,3396.6256153352392]
[{"$f":"1+A198","v":4},123881.33732876713,21777.645298729996,{"$f":"AnnMiles*MaintC2*EXP(B199*MaintC1)*(1+InterestRate)^0.5","v":56413.717380936854},{"$f":"AnnMiles*FuelC2*EXP(B199*FuelC1)*(1+InterestRate)^0.5","v":24575.041457604391},{"$f":"AnnMiles*DelayC2*EXP(DelayC1*B199)*(1+InterestRate)^0.5","v":3913.6432453470434},{"$f":"1/(1+InterestRate)^A199","v":0.7628952120475252},49568.038795985878,178269.51409657317,80389.374849531101,11899.518792737399,{"$f":"InterestRate/(1-(1+InterestRate)^-A199)","v":0.29522811666726351},117205.56231690361,14633.878740628763,52630.172905919477,23733.203736885745,3513.0725224265716]
[{"$f":"1+A199","v":5},159276.00513698632,22974.410765089026,{"$f":"AnnMiles*MaintC2*EXP(B200*MaintC1)*(1+InterestRate)^0.5","v":58986.560294829906},{"$f":"AnnMiles*FuelC2*EXP(B200*FuelC1)*(1+InterestRate)^0.5","v":25126.518685095787},{"$f":"AnnMiles*DelayC2*EXP(DelayC1*B200)*(1+InterestRate)^0.5","v":4197.7562599817502},{"$f":"1/(1+InterestRate)^A200","v":0.71298617948366838},65948.476153275173,220326.116362067,98304.235410542547,14892.460990945439,{"$f":"InterestRate/(1-(1+InterestRate)^-A200)","v":0.24389069444137404},96824.605693225487,16084.219646372678,53735.489523115502,23975.488240805535,3632.1326530227566]
[{"$f":"1+A200","v":6},194670.67294520547,23491.06620412046,{"$f":"AnnMiles*MaintC2*EXP(B201*MaintC1)*(1+InterestRate)^0.5","v":61676.742057621545},{"$f":"AnnMiles*FuelC2*EXP(B201*FuelC1)*(1+InterestRate)^0.5","v":25690.371359968063},{"$f":"AnnMiles*DelayC2*EXP(DelayC1*B201)*(1+InterestRate)^0.5","v":4502.4946101476889},{"$f":"1/(1+InterestRate)^A201","v":0.66634222381651254},{"$f":"+H200+$G201*C201","v":81601.565447549714},{"$f":"+I200+$G201*D201","v":261423.93382249997},{"$f":"+J200+$G201*E201","v":115422.81459321571},{"$f":"+K200+$G201*F201","v":17892.663262193113},{"$f":"InterestRate/(1-(1+InterestRate)^-A201)","v":0.20979579975832816},83288.932504056284,{"$f":"H201*$L201","v":17119.665684600248},{"$f":"I201*$L201","v":54845.643272259636},{"$f":"J201*$L201","v":24215.22169794092},{"$f":"K201*$L201","v":3753.805598898261}]
[7,230065.34075342468,23737.906033854084,64489.614105805056,26266.877193956614,4829.3556030566497,0.62274974188459109,96384.340303013028,301584.82436112693,131780.50558586643,20900.143217465546,0.18555321963115931,73664.628193570243,17884.424665249375,55960.035152104792,24452.297096079488,3878.0888647530692]
[8,265460.00856164383,23893.854109361862,67430.771937178273,26856.320130798453,5179.9452437344789,0.5820091045650384,110290.78093781038,340830.14755641337,147411.12841710445,23914.918510467378,0.16746776249075465,66484.701708829598,18470.150307013078,57078.062200666296,24686.611842249782,4004.9778930967027]
[9,300854.67636986304,24023.5075502494,70506.066241671899,27458.990486081664,5555.9861259967593,0.54393374258414806,123357.97730961608,379180.77604213182,162346.99987978136,26937.006837726396,0.15348647013842193,60934.128644953504,18933.780500668519,58199.118859054317,24918.067949110449,4134.4660956171601]
[10,336249.34417808219,24145.10290942392,73721.614539817878,28075.18509023323,5959.3258962740492,0.5083492921347178,135632.12328214163,416657.10660847678,176619.00034695261,29966.425938697401,0.14237750272736471,56523.868582763789,19310.963002521388,59322.598332524292,25146.572203602675,4266.5448908162616]
[11,371644.0119863014,24266.114007495249,77083.813352009965,28705.207434715525,6391.9463318730432,0.47509279638758667,147160.77924342253,453279.07105010201,190256.63761799736,33003.193595866345,0.13335690483624485,52942.691219989203,19624.906033192736,60447.89394228992,25372.036317287195,4401.2037476561136]
[12,407038.67979452055,24397.263736148747,80599.350922763813,29349.367821503554,6855.9730782789156,0.44401195924073528,157993.45611502288,489066.14676684991,203288.10792690015,36047.327634854701,0.12590198865502045,49983.089496043118,19891.690319361081,61574.400461794503,25594.377057913156,4538.4302349272812]
[13,442433.34760273976,24554.415566834465,84275.220525288634,30007.983515916538,7353.6860933423241,0.41496444788853759,168182.66561394007,524037.36712281103,215740.3542388308,39098.845924524117,0.11965084813625726,47501.386710094135,20123.198582524481,62701.515431335552,25813.516361892689,4678.2100760181565]
[14,477828.01541095891,24755.789739734337,88118.734372836174,30681.378902879125,7887.5308496677153,0.3878172410173249,177783.38769000885,558211.33156922285,227639.12195555255,42157.766377081287,0.1143449386198428,45394.940632077589,20328.630553041778,63828.640445183504,26029.381427482564,4820.5272087370322]
[15,513222.68321917811,25018.738882448484,92137.538164500264,31369.885646689203,8460.1303502449919,0.36244601964235967,186851.33001442385,591606.21553659195,239009.01214483104,45224.106948183107,0.10979462470100652,43588.46600629959,20515.271653817581,64955.182405622887,26241.904788600033,4965.3638498139462]
[16,548617.35102739732,25357.438417151923,96339.626294402347,32073.842854370945,9074.2980163623324,0.33873459779659787,195440.77171780981,624239.78010130092,249873.53240389767,48297.885637042069,0.1058576477262428,42025.486147318392,20688.900363848948,66080.554738670777,26451.024369323713,5112.7005636883614]
[17,584012.01883561641,25781.30398671138,100733.35775451732,32793.59724269365,9733.0515111239165,0.31657439046411018,203602.47231277291,656129.38143184036,260255.14546212894,51379.120486531909,0.1024251930616656,40662.801645481246,20854.022534468189,67204.178566587478,26656.683519250422,5262.5163351716092]
[18,619406.68664383562,26293.605318041842,105327.47276277492,33529.503308938518,10439.627566493289,0.29586391632159825,211381.80135638316,687291.9800196914,270175.31562342949,54467.829583293533,9.9412601658362007E-2,39466.802858369716,21014.014816069124,68325.483832684477,26858.831029994224,5414.7886455595062]
[19,654801.35445205483,26889.970247985661,110131.11014951345,34281.923505497543,11197.497886713802,0.27650833301083949,218817.10220436475,717744.14969976654,279654.5531443397,57564.031057841166,9.6753014849926072E-2,38410.946895420653,21171.214338996695,69443.91037434907,27057.421133223739,5569.4935517609119]
[20,690196.02226027404,27556.782701192977,115153.82553687241,35051.228418390529,12010.386206246338,0.2584190028138687,225938.29851076551,747502.08646520728,288712.45663962135,60667.743084668786,9.4392925743255696E-2,37473.991520072508,21326.977033884228,70558.908940639012,27252.413480736708,5726.6057680020549]
[21,725590.69006849313,28269.705836558216,120405.61034728687,35837.796949788077,12882.286586037124,0.24151308674193336,232765.80242863914,776581.61708122701,297367.7536029953,63778.983882356813,9.2289001664269052E-2,36638.733660714817,21481.723527721599,71669.942151250114,27443.773107166784,5886.0987496642174]
[22,760985.35787671234,28992.717925455756,125896.91167889645,36642.016504630505,13817.483038012837,0.22571316517937698,239309.84055874663,804998.2075025792,305638.33912681043,66897.771713679045,9.0405773225133976E-2,35891.091970378191,21634.991176097017,72776.485394117524,27631.470376005018,6047.9447788136504]
[23,796380.02568493155,29678.162688580465,131638.65308740578,37464.283181434606,14820.570574226334,0.21094688334521211,245570.35648131484,832766.97109912906,313541.31290069653,70024.124885709854,8.871392625222356E-2,35219.428722132754,21785.510494615613,73878.02765937573,27815.480909697744,6212.1150509873569]
[24,831774.69349315076,30268.354197349825,137642.256315737,38305.001967382246,15896.477784076395,0.19714661994879637,251537.66020273534,859902.67669390247,321093.01456569793,73158.061749931643,8.7189020734440459E-2,34614.041231572861,21931.322270908931,74974.072307865514,27995.785504652627,6378.5797628062655]
[25,867169.36130136985,30699.154618408938,143919.66401469964,39164.586937786749,17050.491050532695,0.18424917752223957,257193.95419180524,886419.75641788798,328309.05749698338,76299.600702342592,8.5810517220665627E-2,34066.775336604253,22069.946235226991,76064.137772835413,28172.370032045394,6547.3081999982805]
[26,902564.02910958906,30699.154618408938,150483.36349987512,40043.461460035542,18288.280524350557,0.17219549301143888,262480.21025635657,912332.31338576856,335204.36108497874,79448.760183564635,8.4561027886463649E-2,33570.728070926067,22195.59637913261,77147.758193935864,28345.225325371117,6718.2688254273717]
[27,937958.69691780827,30699.154618408938,157346.41159197403,40942.058402109295,19615.9279838976,0.16093036730041013,267420.63648490922,937654.12919666641,341793.18158166501,82605.558678951667,8.3425734017789133E-2,33120.016405062284,22309.762890257913,78224.483983042781,28514.347055725888,6891.4293667410948]
[28,973353.36472602747,30699.154618408938,164522.4605900801,41860.820345780376,21039.956717479388,0.15040221243028987,272037.85725925746,962398.67126388964,348089.14157581725,85770.014718698105,8.2391928303198941E-2,32709.59553636998,22413.723631060609,79293.882321868325,28679.735595836803,7066.7569032672918]
[29,1008748.0325342466,30699.154618408938,172025.78542944754,42800.199804595606,22567.363574988372,0.1405628153554111,276353.01686145208,986579.09997757862,354105.25815812533,88942.146877947627,8.144865180455016E-2,32335.114766406412,22508.580645485388,80355.537591720276,28841.395873881494,7244.2179518111143]
[30,1044142.7003424658,30699.154618408938,179871.31207787577,43760.659446750651,24205.653346359413,0.13136711715458982,280385.8763027555,1010208.2757040627,359853.96983442875,92121.973776902218,8.0586403511111196E-2,31992.802193911146,22595.289366550365,81409.051736151465,28999.337218152512,7423.7785510254462]
[31,1079537.368150685,30699.154618408938,188074.64722714905,44742.672322965831,25962.875635747485,0.1227730066865325,284154.90381799231,1033298.7656256487,365347.16224270954,95309.514080931462,7.9796906084245708E-2,31679.371715445548,22674.682173342204,82454.044557596906,29153.573193627173,7605.4043440511814]
[32,1114932.0359589041,30699.154618408938,196652.10933860388,45746.722099475563,27847.664412605984,0.11474112774442291,287677.35943970893,1055862.8504244797,370596.19272701407,98504.786500682108,7.9072915498316271E-2,31391.947452831559,22747.487533754862,83490.15394942624,29304.121431500917,7789.0606591481219]
[33,1150326.7037671234,30699.154618408938,205620.76110458237,46773.303296246311,29869.280433996704,0.10723469882656347,290969.37403944414,1077912.5308140183,375611.91381911054,101707.80979218791,7.8408065264177623E-2,31128.001909878516,22814.345669561648,84517.036065140419,29451.003452731482,7974.7125880624335]
[34,1185721.3715753425,30699.154618408938,214998.44339034482,47822.921530540123,32037.656746569806,0.10021934469772288,294046.02319807519,1099459.5339216292,380404.69567643187,104918.60275697972,7.7796738113339231E-2,30885.305030995674,22875.821460009527,85534.365426714998,29594.24448662388,8162.3250619022219]
[35,1221116.0393835616,30699.154618408938,224803.81072396081,48896.09376594401,34363.447491784427,9.366293896983445E-2,296921.39624352474,1120515.3195256537,384984.44752269477,108137.18424219583,7.7233959649003259E-2,30661.881980654292,22932.415136398096,86541.834974334328,29733.873285461621,8351.8629243185842]
[36,1256510.7071917809,30699.154618408938,235056.3684047767,49993.348566987625,36858.080254170171,8.7535456981153698E-2,299608.66077198228,1141091.0861502963,389360.63813552412,111363.57314069265,7.6715309691276642E-2,30455.977947436826,22984.571197311267,87539.156059975212,29869.92193615983,8543.2910018153743]
[37,1291905.375,30699.154618408938,245776.51130427694,51115.226359474611,39533.812209838405,8.1808838300143641E-2,302120.1229481108,1161197.7770215613,393542.31542344164,114597.78839115557,7.6236847967920227E-2,30266.02864326433,23032.685881244492,88526.058387479701,30002.425669880227,8736.57417103642]
[38,1327300.0428082193,30699.154618408938,256985.56443652534,52262.279696656085,42403.790351124917,7.6456858224433308E-2,304467.28386038047,1180846.0858874107,397538.12513269455,117839.84897821012,7.5795051507199576E-2,30090.635448358233,23077.11346245469,89502.28990191131,30131.422670508135,8931.6774229040566]
[39,1362694.7106164384,30699.154618408938,268705.82537888875,53435.073531377086,45482.116083272187,7.1455007686386268E-2,306660.89218960446,1200046.4627052359,401356.3287226017,121089.77393253346,7.538676163185605E-2,29928.544367846851,23118.17158131002,90467.616631111654,30256.953882847632,9128.5659235072362]
[40,1398089.3784246575,30699.154618408938,280960.60862743011,54634.185494330224,48783.914510542549,6.6780381015314264E-2,308710.99343186984,1218809.1191996704,405004.82044637442,124347.582330966,7.5009138873610326E-2,29778.628132823298,23156.14577814133,91421.822482470758,30379.062821343712,9327.2050716611229]
[41,1433484.0462328768,30699.154618408938,293774.2919752046,55860.206178553351,52325.408752193347,6.2411571042349782E-2,310626.97590127675,1237144.034293697,408491.14367272751,127613.29329662351,7.4659624455712878E-2,29639.870908918012,23191.293366603095,92364.708997992988,30497.795380090491,9527.5605530826524]
[42,1468878.7140410959,30699.154618408938,307172.36500571482,57113.739430311674,56123.999653459992,5.8328571067616623E-2,312417.61372315238,1255060.9594159408,411822.50648202578,130886.92599900924,7.4335907248839705E-2,29511.355177789363,23223.846756628085,93296.095070783151,30613.199644832555,9729.5983911480962]
[43,1504273.381849315,30699.154618408938,321181.47979799367,58395.402646507297,60198.35128320026,5.4512683240763193E-2,314091.10701462493,1272569.4236869684,415005.79656921164,134168.49965412653,7.4035895309450386E-2,29392.250437851802,23254.01631656415,94215.816626095999,30725.325707613218,9933.2849942189423]
[44,1539668.0496575343,30699.154618408938,335829.50394417759,59705.827078762923,64568.482638285634,5.0946432935292711E-2,315655.11943656189,1289678.7389873532,418047.59548432601,137458.03352459156,7.3757691271842979E-2,29281.803434921661,23281.992847778653,95123.726270088955,30834.225484669216,10138.587199541467]
[45,1575062.7174657534,30699.154618408938,351145.57598503487,61045.658144329173,69255.866005321499,4.761348872457262E-2,317116.81328883942,1306398.0049102001,420954.19224006514,140755.54691974644,7.3499570994822933E-2,29179.329684944703,23307.949731975063,96019.692909392295,30939.95253811701,10345.472313743034]
[46,1610457.3852739728,30699.154618408938,367160.16337372706,62415.555743969024,74283.532462989242,4.4498587593058525E-2,318482.88230965956,1322736.1136007677,423731.59631450759,144061.05919577257,7.3259964968201946E-2,29084.206092376171,23332.044800977641,96903.601344567825,31042.561901921115,10553.908149964365]
[47,1645852.0530821919,30699.154618408938,383905.12308310298,63816.194586975638,79676.185043386475,4.1587465040241613E-2,319759.58232911763,1338701.7544857559,426385.55007589469,147374.58975580422,7.3037442068659031E-2,28995.864501257634,23354.421970261537,97775.351840465606,31142.109912581473,10763.863061681941]
[48,1681246.7208904109,30699.154618408938,401413.76497709338,65248.264523483791,85460.320108375498,3.8866789757235155E-2,320952.75991739618,1354303.4188947808,428921.5406551534,150696.15805004246,7.2830695322991981E-2,28913.786043227818,23375.212670617275,98634.859676412161,31238.654044923795,10975.305973288088]
[49,1716641.3886986303,30699.154618408938,419720.91807226301,66712.470884238544,91664.35753731204,3.6324102576855283E-2,322067.879158778,1369549.4045764895,431344.81129070796,154025.78357586931,7.2638529392692067E-2,28837.49616889875,23394.537106716893,99482.054679073248,31332.252753325301,11188.206407508211]
[50,1752036.0565068494,30699.154618408938,438862.9998213345,68209.534827988522,98318.780365821498,3.3947759417621758E-2,323110.04667408811,1384447.8201117199,433660.37216903642,157363.4858779622,7.2459849539607671E-2,28766.560267224246,23412.505366740035,100316.88074073305,31422.965318658644,11402.534509745317]
[51,1787430.7243150685,30699.154618408938,458878.08855650283,69740.193696674862,105456.28456172685,3.1726877960394168E-2,324084.03500615363,1399006.589226051,435873.01078338508,160709.2845484087,7.229365187019697E-2,28700.579792468197,23429.218403423598,101139.29532561978,31510.851701188651,11618.261069451084]
[52,1822825.3921232878,30699.154618408938,479805.99923665158,71305.201378590864,113111.93967403921,2.9651287813452491E-2,324994.30447537376,1413233.4550040381,437987.30183205788,164063.19922682151,7.2139014687065045E-2,28639.188830764822,23444.768903761476,101949.26896678797,31595.972399610815,11835.357538630555]
[53,1858220.0599315069,30699.154618408938,501688.36264914571,72905.328679691025,121323.36114434764,2.7711483937806064E-2,325845.02360548603,1427135.9840073742,440007.61667674559,167425.24960045374,7.1995090802370793E-2,28582.051048541205,23459.24206197762,102746.7847559417,31678.388316377059,12053.796047594262]
[54,1893614.7277397262,30699.154618408938,524568.70822376001,74541.36370323252,130130.89512724635,2.5898583119444922E-2,326640.08821306756,1440721.570299167,441938.13238045055,170795.4554043145,7.1861100689255497E-2,28528.856973634433,23472.716268226544,103531.83782845073,31758.160629413083,12273.549418076691]
[55,1929009.3955479453,30699.154618408938,548492.55062347394,76214.112237936046,139577.81672789835,2.4204283289200861E-2,327383.13924819051,1453997.4393764739,443782.84034369251,174173.83642128471,7.1736326365476569E-2,28479.321567094197,23485.263723662454,104304.43484567797,31835.350670293308,12494.59117384441]
[56,1964404.0633561644,30699.154618408938,573507.48028438608,77924.398154857234,149710.54263076157,2.262082550392604E-2,328077.57946793159,1466970.6520131833,445545.55455685197,177560.41248223325,7.1620105918556373E-2,28433.182049666881,23496.950990996855,105064.59347659789,31910.019808903675,12716.895548920105]
[57,1999798.7311643837,30699.154618408938,599663.25808485714,79673.063813163928,160578.85916421001,2.1140958414884149E-2,328726.58901909145,1479648.1080152893,447229.91948571248,180955.20346613336,7.1511828594488416E-2,28390.195952011902,23507.839488384107,105812.34188054845,31982.229344589126,12940.437493550906]
[58,2035193.3989726028,30699.154618408938,627011.91433219402,81460.970475019538,172236.16692162663,1.9757905060639392E-2,329333.14000148384,1492036.5498905545,448839.41760650545,184358.22930017929,7.1410930382795196E-2,28350.139361969694,23517.985933393305,106547.71819282032,32052.0404037525,13165.192678050496]
[59,2070588.0667808219,30699.154618408938,655607.85226379381,83288.998729776387,184739.74314089707,1.8465331832373259E-2,329900.01007848611,1504142.5664345149,450377.37660603691,187769.50995990334,7.1316890039838501E-2,28312.805345815887,23527.442742909006,107270.77001465079,32119.513843843666,13391.137494644787]
[60,2105982.7345890412,30699.154618408938,685507.95626863209,85158.048927688418,198151.02313147989,1.7257319469507721E-2,330429.79519717983,1515972.5962347321,451846.97626178199,191189.0654692931,7.122922550001945E-2,28278.002523507723,23536.258394025164,107981.55390905366,32184.710163652406,13618.249057450261]
[]
[]
["Fitting Model Coefficients for Use in Prioritization Tool:  Priority Index = C2*Age^2 + C1*Age + C0"]
[null,"C2","C1","C0"]
[null,{"$f":"LINEST(C264:C284,A264:B284)","v":3.5862697557531716E-4},4.0841052522870092E-3,-0.14976488233589708]
[]
["Age","Age^2","Priority Index","Fitted Index"]
[]
[{"$f":"+Inputs_Results!A171","v":5},{"$f":"+A264*A264","v":25},{"$f":"+Inputs_Results!B171","v":-0.12337768941853297},{"$f":"+$D$260+$C$260*A264+$B$260*B264","v":-0.12037868168507912}]
[{"$f":"+Inputs_Results!A172","v":6},{"$f":"+A265*A265","v":36},{"$f":"+Inputs_Results!B172","v":-0.11311212713424758},{"$f":"+$D$260+$C$260*A265+$B$260*B265","v":-0.11234967970146359}]
[{"$f":"+Inputs_Results!A173","v":7},49,{"$f":"+Inputs_Results!B173","v":-0.10312956112715779},-0.10360342376669747]
[{"$f":"+Inputs_Results!A174","v":8},64,{"$f":"+Inputs_Results!B174","v":-9.2960446556879059E-2},-9.4139913880780718E-2]
[{"$f":"+Inputs_Results!A175","v":9},81,{"$f":"+Inputs_Results!B175","v":-8.2422262720791756E-2},-8.3959150043713307E-2]
[{"$f":"+Inputs_Results!A176","v":10},100,{"$f":"+Inputs_Results!B176","v":-7.1448262640818577E-2},-7.3061132255495265E-2]
[{"$f":"+Inputs_Results!A177","v":11},121,{"$f":"+Inputs_Results!B177","v":-5.999775208579413E-2},-6.1445860516126598E-2]
[{"$f":"+Inputs_Results!A178","v":12},144,{"$f":"+Inputs_Results!B178","v":-4.8020738401660025E-2},-4.9113334825607292E-2]
[{"$f":"+Inputs_Results!A179","v":13},169,{"$f":"+Inputs_Results!B179","v":-3.5453105800433531E-2},-3.6063555183937349E-2]
[{"$f":"+Inputs_Results!A180","v":14},196,{"$f":"+Inputs_Results!B180","v":-2.2223563826288921E-2},-2.229652159111678E-2]
[{"$f":"+Inputs_Results!A181","v":15},225,{"$f":"+Inputs_Results!B181","v":-8.261701915040583E-3},-7.8122340471455803E-3]
[{"$f":"+Inputs_Results!A182","v":16},256,{"$f":"+Inputs_Results!B182","v":6.4962641766586754E-3},7.3893074479762649E-3]
[{"$f":"+Inputs_Results!A183","v":17},289,{"$f":"+Inputs_Results!B183","v":2.2103581337260054E-2},2.3308102894248742E-2]
[{"$f":"+Inputs_Results!A184","v":18},324,{"$f":"+Inputs_Results!B184","v":3.8599547234495081E-2},3.994415229167185E-2]
[{"$f":"+Inputs_Results!A185","v":19},361,{"$f":"+Inputs_Results!B185","v":5.6005826411980882E-2},5.729745564024559E-2]
[{"$f":"+Inputs_Results!A186","v":20},400,{"$f":"+Inputs_Results!B186","v":7.4322504177703266E-2},7.5368012939969961E-2]
[{"$f":"+Inputs_Results!A187","v":21},441,{"$f":"+Inputs_Results!B187","v":9.3524460996262604E-2},9.4155824190844978E-2]
[{"$f":"+Inputs_Results!A188","v":22},484,{"$f":"+Inputs_Results!B188","v":0.11355904393662847},0.11366088939287064]
[{"$f":"+Inputs_Results!A189","v":23},529,{"$f":"+Inputs_Results!B189","v":0.13434629931358472},0.13388320854604691]
[{"$f":"+Inputs_Results!A190","v":24},576,{"$f":"+Inputs_Results!B190","v":0.15578312735614966},0.15482278165037383]
[{"$f":"+Inputs_Results!A191","v":25},625,{"$f":"+Inputs_Results!B191","v":0.17775241288985888},0.17647960870585139]