{"text_format":"1","workbook":"xlsx","n_sheets":37,"sheets":["Home","Nairobi","Bogota","Project description","Regional data","Criteria weighting","Project costs","list","Defaults","Environmental","Health","Economic","Social","Appraisal summary table","Colophon","Compare","AST compare","Sensitivity 1","Sensitivity 2","Sensitivity 3","Sensitivity 4","Sensitivity 5","Sensitivity 6","Sensitivity 7","Sensitivity 8","Sensitivity 9","Sensitivity 10","AST Sensitivity 1","AST Sensitivity 2","AST Sensitivity 3","AST Sensitivity 4","AST Sensitivity 5","AST Sensitivity 6","AST Sensitivity 7","AST Sensitivity 8","AST Sensitivity 9","AST Sensitivity 10"],"not_rendered":{"charts":121,"images":15,"macros":1,"external_links":1,"defined_names":36,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Home","index":0,"n_rows":34,"n_cols":8,"rows_kept":34,"cut":false,"hidden":false,"merged":[[15,1,15,3],[15,5,15,7],[17,5,17,6],[23,1,25,1],[23,2,25,2],[33,2,33,3],[26,1,27,1],[26,2,27,2],[28,1,29,1],[28,2,29,2],[30,1,32,1],[30,2,32,2]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheets",null,null,null,"Cells"]
[]
[null,"#","Function/Criteria","Indicators",null,"Cell function",null,"Editing"]
[null,1,"Home","Explanation",null,null,"Input cells","Edit"]
[null,2,"Project description","Name, Date",null,null,"Heading cells","Do not edit"]
[null,3,"Regional data","Modal split,discount rate",null,null,"Calculation cells","Do not edit"]
[null,4,"Criteria weighting","Weighting of qualitative criteria"]
[null,5,"Project costs","Construction, maintenance"]
[null,6,"Environment","Energy usage"]
[null,7,null,"Emissions"]
[null,8,null,"Noise pollution"]
[null,7,"Health","Physical activity"]
[null,10,null,"Accidents/injuries"]
[null,8,"Economic","Time saving"]
[null,12,null,"Loss of tax revenue"]
[null,9,"Social","Journey quality"]
[null,14,null,"Security"]
[null,15,null,"Liveability"]
[null,10,"Appraisal Summary Table"]

{"sheet":"Nairobi","index":1,"n_rows":145,"n_cols":22,"rows_kept":145,"cut":false,"hidden":true,"merged":[[11,14,12,14],[12,1,12,2],[12,3,17,3],[12,4,13,5],[14,4,17,4],[14,5,17,5],[11,1,11,5],[11,6,12,7],[11,8,12,8],[11,9,12,10],[11,11,12,11],[11,12,12,13],[20,1,30,1],[31,1,32,1],[31,2,32,2],[41,1,51,1],[72,20,74,20],[11,17,12,17],[11,15,12,16],[11,21,12,25],[77,20,78,20],[79,20,81,20],[11,18,12,19],[11,20,12,20],[75,20,76,20]]}
[]
[]
[]
[]
[]
[null,null,"Fill in blue"]
[null,null,"Don't fill in green"]
[]
[]
[]
[]
[null,"Data needed",null,null,null,null,"Nairobi Metropolitan area",null,"Source","Mbagathi",null,"Source","Jogoo",null,"Source","Mumias South",null,"Source","Thika highway",null,"Source","*Note: C - Current year, BAU - Target year with business as usual, WS - Target year with scheme"]
[null,"Indicator",null,"Base year","Target year"]
[null,1,"Project Name",null,null,null,{"$f":"G12","v":"Nairobi Metropolitan area"},1,null,{"$f":"J12","v":"Mbagathi"},null,null,{"$f":"M12","v":"Jogoo"},null,null,{"$f":"P12","v":"Mumias South"},null,null,{"$f":"S12","v":"Thika highway"}]
[null,3,"Project description",null,null,null,null,1]
[null,4,"Country",null,null,null,"Kenya",1,null,{"$f":"G16","v":"Kenya"},{"$f":"H16","v":1},0,{"$f":"J16","v":"Kenya"},{"$f":"K16","v":1},0,{"$f":"M16","v":"Kenya"},{"$f":"N16","v":1},0,{"$f":"P16","v":"Kenya"},1,0]
[null,5,"State",null,null,null,"Nairobi",1,null,{"$f":"G17","v":"Nairobi"},1,0,{"$f":"J17","v":"Nairobi"},1,0,{"$f":"M17","v":"Nairobi"},1,0,"Nairobi",1,0]
[null,6,"City",null,null,null,"Nairobi",1,null,{"$f":"G18","v":"Nairobi"},1,0,{"$f":"J18","v":"Nairobi"},1,0,{"$f":"M18","v":"Nairobi"},1,0,"Nairobi",1,0]
[null,7,"Base Year",1,null,null,2015,1,null,2015,1,0,2015,1,0,2015,1,0,2015,1,0]
[null,8,"Target Year",null,1,1,2040,1,null,{"$f":"G20","v":2040},{"$f":"H20","v":1},null,{"$f":"J20","v":2040},{"$f":"K20","v":1},null,{"$f":"M20","v":2040},{"$f":"N20","v":1},null,{"$f":"P20","v":2040},{"$f":"K20","v":1}]
[null,9,"Modal split",1,1,1,null,1]
[null,null,"Walking",null,null,null,0.39717314727732222,null,"JICA, NBO master plan pg 2-89",null,null,"JICA, NBO master plan Appendix 2-36"]
[null,null,"Cycling",null,null,null,5.3915287182410392E-2]
[null,null,"Bus",null,null,null,0.12191550166244182]
[null,null,"BRT"]
[null,null,"Minibus taxi",null,null,null,0.28446773131678776]
[null,null,"LRT & rail",null,null,null,2.0688755648011091E-3]
[null,null,"Cars",null,null,null,0.13521680873506856]
[null,null,"Motorcycles"]
[null,null,"Taxi"]
[null,null,"Other",null,null,null,5.2426482611681391E-3]
[null,10,"Metropolitan population",1,null,null,3138000,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2009",{"$f":"G32","v":3138000},{"$f":"H32","v":1},{"$f":"I32","v":"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2009"},{"$f":"J32","v":3138000},{"$f":"K32","v":1},{"$f":"L32","v":"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2009"},{"$f":"M32","v":3138000},{"$f":"N32","v":1},{"$f":"O32","v":"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2009"},{"$f":"P32","v":3138000},{"$f":"Q32","v":1},{"$f":"R32","v":"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2009"}]
[null,null,null,null,1,1,null,0]
[null,11,"Economic growth rate",1,null,null,6.3E-2,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",{"$f":"G34","v":6.3E-2},1,{"$f":"I34","v":"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014"},{"$f":"J34","v":6.3E-2},1,{"$f":"L34","v":"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014"},{"$f":"M34","v":6.3E-2},1,{"$f":"O34","v":"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014"},{"$f":"G34","v":6.3E-2},1,{"$f":"L34","v":"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014"}]
[null,12,"Average inflation rate",1,null,null,0.140215499011307,1,"data.worldbank.org/country/Kenya Year: 2011"]
[null,13,"Currency",1,null,null,"Kenyan Shilling",1]
[null,14,"GDP/capita",1,null,null,172178.79,1,"World Development Indicators, WB, year: 2010, scope: Kenya",{"$f":"G37","v":172178.79},1,{"$f":"I37","v":"World Development Indicators, WB, year: 2010, scope: Kenya"},{"$f":"J37","v":172178.79},1,{"$f":"L37","v":"World Development Indicators, WB, year: 2010, scope: Kenya"},{"$f":"M37","v":172178.79},1,{"$f":"O37","v":"World Development Indicators, WB, year: 2010, scope: Kenya"},{"$f":"G37","v":172178.79},1,{"$f":"L37","v":"World Development Indicators, WB, year: 2010, scope: Kenya"}]
[null,15,"Discount rate",1,null,null,null,null,null,null,1,null,null,1,null,null,1]
[null,16,"Scheme costs",null,null,1]
[null,17,"Base Year of prices",1,null,null,2015,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",{"$f":"$G$33","v":0},1,{"$f":"I40","v":"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi."},{"$f":"$G$33","v":0},1,{"$f":"L40","v":"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi."},{"$f":"$G$33","v":0},1,{"$f":"O40","v":"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi."},{"$f":"$G$33","v":0},1,{"$f":"L40","v":"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi."}]
[null,18,"Total number of trips per day",1,1,1,6769861,null,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014",null,null,"A Comparative study of Public Transport systems in Developing Countries, Scope: Nairobi, Cape Town, Dar es Salaam  Le Roux, 2013",null,null,"A Comparative study of Public Transport systems in Developing Countries, Scope: Nairobi, Cape Town, Dar es Salaam  Le Roux, 2013",null,null,"A Comparative study of Public Transport systems in Developing Countries, Scope: Nairobi, Cape Town, Dar es Salaam  Le Roux, 2013"]
[null,19,"Average trip length (Km)",1,1,1,null,0]
[null,null,"Walking",null,null,null,null,null,"JICA, NBO master plan Appendix 2-38"]
[null,null,"Cycling",null,null,null,null,null,"JICA, NBO master plan Appendix 2-38"]
[null,null,"Bus",null,null,null,null,null,"JICA, NBO master plan Appendix 2-38"]
[null,null,"BRT",null,null,null,null,null,"JICA, NBO master plan Appendix 2-38"]
[null,null,"Minibus taxi",null,null,null,null,null,"JICA, NBO master plan Appendix 2-38"]
[null,null,"LRT & rail",null,null,null,null,null,"JICA, NBO master plan Appendix 2-38"]
[null,null,"Cars",null,null,null,null,null,"JICA, NBO master plan Appendix 2-38"]
[null,null,"Motorcycles",null,null,null,null,null,"JICA, NBO master plan Appendix 2-38"]
[null,null,"Taxi",null,null,null,null,null,"JICA, NBO master plan Appendix 2-38"]
[null,null,"Other",null,null,null,null,null,"JICA, NBO master plan Appendix 2-38"]
[null,20,"Dominant fuel type per mode",1,1,1,null,1]
[null,21,"Average occupancy per mode",1,1,1,null,0]
[null,22,"Noise level at 50m intervals",1,1,1,null,0]
[null,23,"Value of a statistical life (VSL)",1,null,null,22134284.809999999,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,24,"Reference year of VSL data",1,null,null,2007,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,25,"All cause mortality rate",1,null,null,"1273.3",1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012"]
[null,26,"Average number of trips per day",1,null,null,2.34,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013"]
[null,27,"NMT Fatalities",1,1,1,507,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",{"$f":"G60","v":507},{"$f":"H60","v":1},{"$f":"I60","v":"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014"},{"$f":"J60","v":507},{"$f":"K60","v":1},{"$f":"L60","v":"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014"},{"$f":"M60","v":507},{"$f":"N60","v":1},"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",507,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014"]
[null,28,"NMT Injuries",1,1,1,1001,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",1001,{"$f":"H61","v":1},{"$f":"I61","v":"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014"},1001,{"$f":"K61","v":1},{"$f":"L61","v":"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014"},1001,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",1001,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014"]
[null,29,"Current value of a transport injury",1,null,null,null,0]
[null,30,"Share of trips affected by scheme",1,null,null,"Interview",0.5,null,{"$f":"G63","v":"Interview"},{"$f":"H63","v":0.5},null,{"$f":"J63","v":"Interview"},{"$f":"K63","v":0.5},null,{"$f":"M63","v":"Interview"},{"$f":"N63","v":0.5},null,{"$f":"P63","v":"Interview"},{"$f":"K63","v":0.5}]
[null,31,"Estimated time saving due to scheme",1,null,null,"Interview",0.5,null,{"$f":"G64","v":"Interview"},{"$f":"H64","v":0.5},null,{"$f":"J64","v":"Interview"},{"$f":"K64","v":0.5},null,{"$f":"M64","v":"Interview"},{"$f":"N64","v":0.5},null,{"$f":"P64","v":"Interview"},{"$f":"K64","v":0.5}]
[null,32,"Fuel levy",1,null,null,{"$f":"9/G66","v":6.2800921080175848E-2},0,"data.worldbank.org/country/Kenya",null,0,null,null,0,null,null,0]
[null,33,"Petrol price per litre",1,null,null,143.31,1,"data.worldbank.org/country/Kenya",{"$f":"G66","v":143.31},1,"data.worldbank.org/country/Kenya",{"$f":"J66","v":143.31},1,"data.worldbank.org/country/Kenya",{"$f":"M66","v":143.31},1,"data.worldbank.org/country/Kenya",{"$f":"P66","v":143.31},1,"data.worldbank.org/country/Kenya"]
[null,34,"Diesel price per litre",1,null,null,131.80000000000001,1,"data.worldbank.org/country/Kenya",{"$f":"G67","v":131.80000000000001},1,"data.worldbank.org/country/Kenya",{"$f":"J67","v":131.80000000000001},1,"data.worldbank.org/country/Kenya",{"$f":"M67","v":131.80000000000001},1,"data.worldbank.org/country/Kenya",{"$f":"P67","v":131.80000000000001},1,"data.worldbank.org/country/Kenya"]
[null,35,"Value Added Tax (VAT)",1,null,null,0.13689999999999999,1,"data.worldbank.org/country/Kenya",0.13689999999999999,1,"data.worldbank.org/country/Kenya",0.13689999999999999,1,"data.worldbank.org/country/Kenya",0.13689999999999999,1,"data.worldbank.org/country/Kenya",{"$f":"P68","v":0.13689999999999999},1,"data.worldbank.org/country/Kenya"]
[null,36,"Money saved per person per year",1,null,null,null,0,null,null,0,null,null,{"$f":"K69","v":0},null,null,{"$f":"N69","v":0},null,null,{"$f":"K69","v":0}]
[null,37,"Percentage of money saved spent on taxed consumables",1,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[]
[null,null,null,null,null,null,"Scheme costs",null,null,null,null,null,"% of mode traffic affected","Time savings",null,"Indicator","Importance","Base - 1995","Business as usual - 2014","With scheme - 2014"]
[null,null,null,null,null,null,null,"Sh",null,null,null,"Walking",null,null,null,"Energy usage"]
[null,null,null,null,null,null,null,"Sh",null,null,null,"Cycling",null,null,null,"Emissions"]
[null,null,null,null,null,null,null,"Sh",null,null,null,"Bus",null,null,null,"Noise pollution"]
[null,null,null,null,null,null,null,"Sh",null,null,null,"BRT",null,null,null,"Physical activity"]
[null,null,null,null,null,null,null,"Sh",null,null,null,"Minibus taxi",null,null,null,"Accidents/injuries"]
[null,null,null,null,null,null,null,"Sh",null,null,null,"LRT & rail",null,null,null,"Time saving"]
[null,null,null,null,null,null,null,"Sh",null,null,null,"Cars",null,null,null,"Loss of tax revenue"]
[null,null,null,null,null,null,null,"Sh",null,null,null,"Motorcycles",null,null,null,"Journey quality"]
[null,null,null,null,null,null,null,"Sh",null,null,null,"Taxi",null,null,null,"Security"]
[null,null,null,null,null,null,null,"Sh",null,null,null,"Other",null,null,null,"Liveability"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh",null,null,null,null,null,null,null,"Indicator","Description of key impacts"]
[null,null,null,null,null,null,null,"Sh",null,null,null,null,null,null,null,"Project description"]
[null,null,null,null,null,null,null,"Sh",null,null,null,null,null,null,null,"Energy usage"]
[null,null,null,null,null,null,null,"Sh",null,null,null,null,null,null,null,"Emissions"]
[null,null,null,null,null,null,null,"Sh",null,null,null,null,null,null,null,"Noise pollution"]
[null,null,null,null,null,null,null,"Sh",null,null,null,null,null,null,null,"Physical activity"]
[null,null,null,null,null,null,null,"Sh",null,null,null,null,null,null,null,"Accidents/injuries"]
[null,null,null,null,null,null,null,"Sh",null,null,null,null,null,null,null,"Time saving"]
[null,null,null,null,null,null,null,"Sh",null,null,null,null,null,null,null,"Loss of tax revenue"]
[null,null,null,null,null,null,null,"Sh",null,null,null,null,null,null,null,"Journey quality"]
[null,null,null,null,null,null,null,"Sh",null,null,null,null,null,null,null,"Security"]
[null,null,null,null,null,null,null,"Sh",null,null,null,null,null,null,null,"Liveability"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]
[null,null,null,null,null,null,null,"Sh"]

{"sheet":"Bogota","index":2,"n_rows":208,"n_cols":21,"rows_kept":208,"cut":false,"hidden":true,"merged":[[11,14,12,14],[11,15,12,19],[12,1,12,2],[12,3,17,3],[12,4,13,5],[14,4,17,4],[14,5,17,5],[11,1,11,5],[11,6,12,7],[11,8,12,8],[11,9,12,10],[11,11,12,11],[11,12,12,13],[77,20,78,20],[79,20,81,20],[31,1,32,1],[31,2,32,2],[20,1,30,1],[41,1,51,1],[72,20,74,20],[75,20,76,20]]}
[]
[]
[]
[]
[]
[null,null,"Fill in blue"]
[null,null,"Don't fill in green"]
[]
[]
[]
[]
[null,"Data needed",null,null,null,null,"Bogota current",null,"Source","Bogota BAU",null,"Source","Bogota WP",null,"Source","*Note: C - Current year, BAU - Target year with business as usual, WS - Target year with scheme"]
[null,"Indicator",null,"Base year","Target year"]
[null,1,"Project Name",null,null,null,"Bogota Cicloruta cycleway scheme",1]
[null,3,"Project description",null,null,null,"Bike paths that form a network through Bogota, Colombia.",1]
[null,4,"Country",null,null,null,"Colombia",1]
[null,5,"State",null,null,null,"Cundinamarca",1]
[null,6,"City",null,null,null,"Bogota",1]
[null,7,"Base Year",1,null,null,1995,1]
[null,8,"Target Year",null,1,1,2014,1]
[null,9,"Modal split",1,1,1,null,1,"Wright, L and Montezuma, R., (2004), Reclaiming public space: The economic, environmental, and social impacts of Bogotá’s transformation, University College London, United Kingdom. http://www.lta.gov.sg/ltaacademy/doc/J11Nov-p60PassengerTransportModeShares.pdf; http://web.worldbank.org/WBSITE/EXTERNAL/TOPICS/EXTTRANSPORT/EXTURBANTRANSPORT/0,,contentMDK:20227653~menuPK:1393723~pagePK:148956~piPK:216618~theSitePK:341449~isCURL:Y~isCURL:Y,00.html#_edn2"]
[null,null,"Walking",null,null,null,0.22500000000000001,null,null,0.15,null,null,0.14000000000000001]
[null,null,"Cycling",null,null,null,4.0000000000000001E-3,null,null,0,null,null,0.04]
[null,null,"Bus",null,null,null,0.55700000000000005,null,"Diesel",0.63,null,"Diesel",0.61]
[null,null,"BRT",null,null,null,0,null,"Diesel",0,null,"Diesel",0]
[null,null,"Minibus taxi",null,null,null,0,null,"Petrol",0,null,"Petrol",0]
[null,null,"LRT & rail",null,null,null,0,null,"Electricity",0,null,"Electricity",0]
[null,null,"Cars",null,null,null,0.14499999999999999,null,"Petrol",0.16,null,"Petrol",0.15]
[null,null,"Motorcycles",null,null,null,4.0000000000000001E-3,null,"Petrol",0,null,"Petrol",0]
[null,null,"Taxi",null,null,null,0.04,null,"Petrol",0.04,null,"Petrol",0.04]
[null,null,"Other",null,null,null,2.5000000000000001E-2,null,"Petrol",0.02,null,"Petrol",0.02]
[null,10,"Metropolitan population",1,null,null,5399000,1,"DANE, 2010, Boletín Censo General 2005 – Perfil Bogotá DANE. 13 September 2010. Retrieved 3 November 2011."]
[null,null,null,null,1,1,7670000,1,"Steer Davies Gleave, (2014), Congestion Charging Model for Bogota, Colombia: Model City 2014, 23rd International INRO User Conference, 16th"]
[null,11,"Economic growth rate",1,null,null,3.56E-2,1,"http://data.worldbank.org/country/colombia"]
[null,12,"Average inflation rate",1,null,null,8.5900000000000004E-2,1,"http://data.worldbank.org/country/colombia"]
[null,13,"Currency",1,null,null,"Colombian Peso",1,"http://data.worldbank.org/country/colombia"]
[null,14,"GDP/capita",1,null,null,2308726.1829783199,1,"http://data.worldbank.org/country/colombia"]
[null,15,"Discount rate",1,null,null,0.08,1]
[null,16,"Scheme costs",null,null,1,null,1,"  Cervero, R., et al., (2009) Influences of Built Environments on Walking and Cycling: Lessons from Bogotá, International Journal of Sustainable Transportation, 3:4, 203-226, DOI: 10.1080/15568310802178314."]
[null,17,"Base Year of prices",1,null,null,1995,1]
[null,18,"Total number of trips per day",1,1,1,9178300,1,"Velasco, A., (2010), Economia: Spring 2005: Journal of the Latin American and Caribbean Economic Association, Brookings Institution Press, 1 December 2010. ",13039000,null,null,13039000]
[null,19,"Average trip length (Km)",1,1,1,"1995: PT-11,9km, PVT-9,1km, BC-5,5km ",1,"(Kenworthy & Laube, 2001); Verma, P et al., (2014), Bicycle Account: Bogota 2014, Despacio, Bogota. ",9,null,null,9]
[null,null,"Walking",null,null,null,1.1000000000000001]
[null,null,"Cycling",null,null,null,5.5]
[null,null,"Bus",null,null,null,11.9]
[null,null,"BRT"]
[null,null,"Minibus taxi"]
[null,null,"LRT & rail"]
[null,null,"Cars",null,null,null,9.1]
[null,null,"Motorcycles",null,null,null,9.1]
[null,null,"Taxi",null,null,null,11.9]
[null,null,"Other",null,null,null,11.9]
[null,20,"Dominant fuel type per mode",1,1,1,"Yes",1]
[null,21,"Average occupancy per mode",1,1,1,"Default",1]
[null,22,"Noise level at 50m intervals",1,1,1,"No",0]
[null,23,"Value of a statistical life (VSL)",1,null,null,1982961929.0599999,1,"WORLD BANK. World Development Report.— New York: Oxford University Press, 1996."]
[null,24,"Reference year of VSL data",1,null,null,1995,1,"WORLD BANK. World Development Report.— New York: Oxford University Press, 1996."]
[null,25,"All cause mortality rate",1,null,null,493,1,"https://data.un.org/Data.aspx?q=mortality+rate&d=WHO&f=MEASURE_CODE%3aWHS2_3070_all"]
[null,26,"Average number of trips per day",1,null,null,1.7,1,"Velasco, A., (2010), Economia: Spring 2005: Journal of the Latin American and Caribbean Economic Association, Brookings Institution Press, 1 December 2010. "]
[null,27,"NMT Fatalities",1,1,1,109,1,"http://www.nyc.gov/html/ia/gprb/downloads/pdf/Bogota_CycleRoute.pdf",80,null,null,43,null,null,109,80,43]
[null,28,"NMT Injuries",1,1,1,"1418 in 2005; 878 in 2010",1,"http://www.nyc.gov/html/ia/gprb/downloads/pdf/Bogota_CycleRoute.pdf"]
[null,29,"Current value of a transport injury",1,null,null,null,0]
[null,30,"Share of trips affected by scheme",1,null,null,"Carlos Pardo",1]
[null,31,"Estimated time saving due to scheme",1,null,null,"Carlos Pardo",1]
[null,32,"Fuel levy",1,null,null,0.25,1,"OECD Economic Surveys: Colombia 2015. 2015. OECD Publishing.",null,null,null,null,null,null,0.25,649,842]
[null,33,"Petrol price per litre",1,null,null,649,1,"http://data.worldbank.org/country/colombia"]
[null,34,"Diesel price per litre",1,null,null,842,1,"http://data.worldbank.org/country/colombia"]
[null,35,"Value Added Tax (VAT)",1,null,null,0.23719999999999999,1,"http://data.worldbank.org/country/colombia",null,null,null,null,null,null,0.23719999999999999,527988.92943407746,0.27700000000000002]
[null,36,"Money saved per person per year",1,null,null,527988.92943407746,1,"http://www.nyc.gov/html/ia/gprb/downloads/pdf/Bogota_CycleRoute.pdf"]
[null,37,"Percentage of money saved spent on taxed consumables",1,null,null,0.27700000000000002,1,"http://wsm.wsu.edu/researcher/wsmaug11_billions.pdf"]
[]
[null,null,null,null,null,null,"Scheme costs",null,null,null,null,null,"% of mode traffic affected","Time savings",null,"Indicator","Importance","Base - 1995","Business as usual - 2014","With scheme - 2014"]
[null,null,{"$f":"165*12/4","v":495},null,null,null,2000,"$",3076779213,null,null,"Walking",0.02,0,null,"Energy usage",2,3,7,8,4]
[null,null,null,null,null,null,2000,"$",2564694904,null,null,"Cycling",0.04,0,null,"Emissions",8,3,6,7]
[null,null,null,null,null,null,2000,"$",2142765057,null,null,"Bus",0.02,-5,null,"Noise pollution",3,2,5,5]
[null,null,null,null,null,null,2000,"$",2701523792,null,null,"BRT",0.03,0,null,"Physical activity",8,7,7,8,8]
[null,null,null,null,null,null,2000,"$",834817809,null,null,"Minibus taxi",0,0,null,"Accidents/injuries",7,2,4,7]
[null,null,null,null,null,null,2000,"$",2837867916,null,null,"LRT & rail",0,0,null,"Time saving",9,2,2,5,7]
[null,null,null,null,null,null,2000,"$",3229103853,null,null,"Cars",0.01,-5,null,"Loss of tax revenue",5,6,6,6]
[null,null,null,null,null,null,2000,"$",1527911216,null,null,"Motorcycles",0,0,null,"Journey quality",7,3,2,7,7]
[null,null,null,null,null,null,2000,"$",632635611,null,null,"Taxi",0,-5,null,"Security",7,2,6,7]
[null,null,null,null,null,null,2000,"$",1305418194,null,null,"Other",0,0,null,"Liveability",8,4,3,6]
[null,null,null,null,null,null,2000,"$",18026085105]
[null,null,null,null,null,null,2000,"$",606730364,null,null,null,null,null,null,"Indicator","Description of key impacts"]
[null,null,null,null,null,null,2000,"$",1456096076,null,null,null,null,null,null,"Project description","Bikeways in Bogotá have extended to 392 kilometers in 2015, after the Bikeway master plan in 2000"]
[null,null,null,null,null,null,2000,"$",2459820803,null,null,null,null,null,null,"Energy usage","Bikeways may have had a considerable impact on energy usage, though no detailed analysis has been carried out (only a very brief one by I-CE in 1999)"]
[null,null,null,null,null,null,2000,"$",2384622524,null,null,null,null,null,null,"Emissions","As with energy usage, it is expected that bikeways have generated considerable impact on emissions, but there is no analysis in that regard"]
[null,null,null,null,null,null,2000,"$",2258004743,null,null,null,null,null,null,"Noise pollution","Bikeways may have reduced noise pollution but there are no studies indicating the specifics"]
[null,null,null,null,null,null,2000,"$",2852031513,null,null,null,null,null,null,"Physical activity","Physical activity may have been increased with the building of bikeways, and probably more in population groups that would have not used bicycles otherwise for safety issues etc"]
[null,null,null,null,null,null,2002,"$",539124816,null,null,null,null,null,null,"Accidents/injuries","Accidents and injuries are probably very much reduced thanks to the building of bikeways"]
[null,null,null,null,null,null,2000,"$",4645871704,null,null,null,null,null,null,"Time saving","There may not be an improvement in time savings in Bogotá, probably because users were previously using more direct routes"]
[null,null,null,null,null,null,2000,"$",3206753503,null,null,null,null,null,null,"Loss of tax revenue","There is no considerable impact on tax revenue or its loss"]
[null,null,null,null,null,null,2000,"$",2424639448,null,null,null,null,null,null,"Journey quality","Journey quality has probably improved considerably with buidling bikeways, sincre there is an increase in safety"]
[null,null,null,null,null,null,2000,"$",2339873678,null,null,null,null,null,null,"Security","Security may have increased slightly because of bikeways building, since there is no great improvement thanks to the bikeways themselves but rather other projects and initiatives"]
[null,null,null,null,null,null,2000,"$",11198592327,null,null,null,null,null,null,"Liveability","liveability has improved considerably, though probably as part of the larger project including bikeways and not just bikeways themselves"]
[null,null,null,null,null,null,2000,"$",2967513594]
[null,null,null,null,null,null,2000,"$",26131227382]
[null,null,null,null,null,null,2000,"$",3144900855]
[null,null,null,null,null,null,2000,"$",3032539016]
[null,null,null,null,null,null,2000,"$",2136925507]
[null,null,null,null,null,null,2000,"$",2261609685]
[null,null,null,null,null,null,2000,"$",1929821982]
[null,null,null,null,null,null,2002,"$",686824457]
[null,null,null,null,null,null,2002,"$",53285141892]
[null,null,null,null,null,null,2002,"$",41731078530]
[null,null,null,null,null,null,2002,"$",34832744219]
[null,null,null,null,null,null,2000,"$",5834988930]
[null,null,null,null,null,null,2000,"$",9295032630]
[null,null,null,null,null,null,2000,"$",1343904274]
[null,null,null,null,null,null,2002,"$",3484304949]
[null,null,null,null,null,null,2000,"$",1147632473]
[null,null,null,null,null,null,2000,"$",287241859]
[null,null,null,null,null,null,2000,"$",952925274]
[null,null,null,null,null,null,2002,"$",264077944]
[null,null,null,null,null,null,2000,"$",7970237964]
[null,null,null,null,null,null,2002,"$",51336715247]
[null,null,null,null,null,null,1999,"$",32975428734]
[null,null,null,null,null,null,2000,"$",21198652664]
[null,null,null,null,null,null,2000,"$",32975428734]
[null,null,null,null,null,null,1998,"$",954693293]
[null,null,null,null,null,null,2002,"$",7003395250]
[null,null,null,null,null,null,2002,"$",7003395250]
[null,null,null,null,null,null,2000,"$",1550000000]
[null,null,null,null,null,null,2000,"$",2159804913]
[null,null,null,null,null,null,2000,"$",3880584789]
[null,null,null,null,null,null,2000,"$",7101310311]
[null,null,null,null,null,null,2000,"$",4833743668]
[null,null,null,null,null,null,2000,"$",5584851773]
[null,null,null,null,null,null,2000,"$",3711685346]
[null,null,null,null,null,null,2000,"$",2669611529]
[null,null,null,null,null,null,2000,"$",4031244045]
[null,null,null,null,null,null,2003,"$",4344376550]
[null,null,null,null,null,null,2000,"$",785328508]
[null,null,null,null,null,null,2002,"$",9518831135]
[null,null,null,null,null,null,2002,"$",1199911708]
[null,null,null,null,null,null,1997,"$",2859709263]
[null,null,null,null,null,null,1999,"$",2859709263]
[null,null,null,null,null,null,2002,"$",86985861]
[null,null,null,null,null,null,2002,"$",100623068]
[null,null,null,null,null,null,2002,"$",145631584]
[null,null,null,null,null,null,2002,"$",103162586]
[null,null,null,null,null,null,2004,"$",11928912176]
[null,null,null,null,null,null,2005,"$",10763983245]
[null,null,null,null,null,null,2006,"$",7014618663]
[null,null,null,null,null,null,1997,"$",55000000000]
[]
[]
[]
[null,null,"Sheets(\"Project description\").Range(\"C4:C10\").Value "," ws.Range(\"L12:L18\").Value",null,null,null,null,{"$f":"CONCATENATE(D149,\" = \",C149)","v":" ws.Range(\"L12:L18\").Value = Sheets(\"Project description\").Range(\"C4:C10\").Value "}]
[null,null,"Sheets(\"Regional data\").Range(\"E5:E19\").Value "," ws.Range(\"L20:L34\").Value",null,null,null,null,{"$f":"CONCATENATE(D150,\" = \",C150)","v":" ws.Range(\"L20:L34\").Value = Sheets(\"Regional data\").Range(\"E5:E19\").Value "}]
[null,null,"Sheets(\"Regional data\").Range(\"F20\").Value "," ws.Range(\"L35\").Value",null,null,null,null," ws.Range(\"L35\").Value = Sheets(\"Regional data\").Range(\"F20\").Value "]
[null,null,"Sheets(\"Regional data\").Range(\"E21\").Value "," ws.Range(\"L36\").Value",null,null,null,null," ws.Range(\"L36\").Value = Sheets(\"Regional data\").Range(\"E21\").Value "]
[null,null,"Sheets(\"Criteria weighting\").Range(\"D5\").Value "," ws.Range(\"L116\").Value",null,null,null,null," ws.Range(\"L116\").Value = Sheets(\"Criteria weighting\").Range(\"D5\").Value "]
[null,null,"Sheets(\"Criteria weighting\").Range(\"D8\").Value "," ws.Range(\"L117\").Value",null,null,null,null," ws.Range(\"L117\").Value = Sheets(\"Criteria weighting\").Range(\"D8\").Value "]
[null,null,"Sheets(\"Criteria weighting\").Range(\"D10\").Value "," ws.Range(\"L118\").Value",null,null,null,null," ws.Range(\"L118\").Value = Sheets(\"Criteria weighting\").Range(\"D10\").Value "]
[null,null,"Sheets(\"Criteria weighting\").Range(\"D12\").Value "," ws.Range(\"L119\").Value",null,null,null,null," ws.Range(\"L119\").Value = Sheets(\"Criteria weighting\").Range(\"D12\").Value "]
[null,null,"Sheets(\"Criteria weighting\").Range(\"G5:G14\").Value "," ws.Range(\"L121:L130\").Value",null,null,null,null," ws.Range(\"L121:L130\").Value = Sheets(\"Criteria weighting\").Range(\"G5:G14\").Value "]
[null,null,"Sheets(\"Project costs\").Range(\"C8:C307\").Value "," ws.Range(\"L155:L454\").Value",null,null,null,null," ws.Range(\"L155:L454\").Value = Sheets(\"Project costs\").Range(\"C8:C307\").Value "]
[null,null,"Sheets(\"Project costs\").Range(\"E8:E307\").Value "," ws.Range(\"N155:N454\").Value",null,null,null,null," ws.Range(\"N155:N454\").Value = Sheets(\"Project costs\").Range(\"E8:E307\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"C6:E6\").Value "," ws.Range(\"L144\").Value",null,null,null,null," ws.Range(\"L144\").Value = Sheets(\"Environmental\").Range(\"C6:E6\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"E10\").Value "," ws.Range(\"L39\").Value",null,null,null,null," ws.Range(\"L39\").Value = Sheets(\"Environmental\").Range(\"E10\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"D15:D22\").Value "," ws.Range(\"L54:L61\").Value",null,null,null,null," ws.Range(\"L54:L61\").Value = Sheets(\"Environmental\").Range(\"D15:D22\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"K10\").Value "," ws.Range(\"L40\").Value",null,null,null,null," ws.Range(\"L40\").Value = Sheets(\"Environmental\").Range(\"K10\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"F13:F22\").Value "," ws.Range(\"L41:L50\").Value",null,null,null,null," ws.Range(\"L41:L50\").Value = Sheets(\"Environmental\").Range(\"F13:F22\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"E28\").Value "," ws.Range(\"M39\").Value",null,null,null,null," ws.Range(\"M39\").Value = Sheets(\"Environmental\").Range(\"E28\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"C31:C40\").Value "," ws.Range(\"M20:M29\").Value",null,null,null,null," ws.Range(\"M20:M29\").Value = Sheets(\"Environmental\").Range(\"C31:C40\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"D33:D40\").Value "," ws.Range(\"M54:M61\").Value",null,null,null,null," ws.Range(\"M54:M61\").Value = Sheets(\"Environmental\").Range(\"D33:D40\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"K28\").Value "," ws.Range(\"M40\").Value",null,null,null,null," ws.Range(\"M40\").Value = Sheets(\"Environmental\").Range(\"K28\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"F31:F40\").Value "," ws.Range(\"M41:M50\").Value",null,null,null,null," ws.Range(\"M41:M50\").Value = Sheets(\"Environmental\").Range(\"F31:F40\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"E44\").Value "," ws.Range(\"N39\").Value",null,null,null,null," ws.Range(\"N39\").Value = Sheets(\"Environmental\").Range(\"E44\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"C47:C56\").Value "," ws.Range(\"N20:N29\").Value",null,null,null,null," ws.Range(\"N20:N29\").Value = Sheets(\"Environmental\").Range(\"C47:C56\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"D49:D56\").Value "," ws.Range(\"N54:N61\").Value",null,null,null,null," ws.Range(\"N54:N61\").Value = Sheets(\"Environmental\").Range(\"D49:D56\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"K44\").Value "," ws.Range(\"N40\").Value",null,null,null,null," ws.Range(\"N40\").Value = Sheets(\"Environmental\").Range(\"K44\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"C70:E70\").Value "," ws.Range(\"L132:N132\").Value",null,null,null,null," ws.Range(\"L132:N132\").Value = Sheets(\"Environmental\").Range(\"C70:E70\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"C75:E75\").Value "," ws.Range(\"L145\").Value",null,null,null,null," ws.Range(\"L145\").Value = Sheets(\"Environmental\").Range(\"C75:E75\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"C88:E88\").Value "," ws.Range(\"L133:N133\").Value",null,null,null,null," ws.Range(\"L133:N133\").Value = Sheets(\"Environmental\").Range(\"C88:E88\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"C93:E93\").Value "," ws.Range(\"L146\").Value",null,null,null,null," ws.Range(\"L146\").Value = Sheets(\"Environmental\").Range(\"C93:E93\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"C99:C104\").Value "," ws.Range(\"C74:C79\").Value",null,null,null,null," ws.Range(\"C74:C79\").Value = Sheets(\"Environmental\").Range(\"C99:C104\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"D99:F104\").Value "," ws.Range(\"L74:N79\").Value",null,null,null,null," ws.Range(\"L74:N79\").Value = Sheets(\"Environmental\").Range(\"D99:F104\").Value "]
[null,null,"Sheets(\"Environmental\").Range(\"C110:E110\").Value "," ws.Range(\"L134:N134\").Value",null,null,null,null," ws.Range(\"L134:N134\").Value = Sheets(\"Environmental\").Range(\"C110:E110\").Value "]
[null,null,"Sheets(\"Health\").Range(\"C6:E6\").Value "," ws.Range(\"L147\").Value",null,null,null,null," ws.Range(\"L147\").Value = Sheets(\"Health\").Range(\"C6:E6\").Value "]
[null,null,"Sheets(\"Health\").Range(\"D10\").Value "," ws.Range(\"L80\").Value",null,null,null,null," ws.Range(\"L80\").Value = Sheets(\"Health\").Range(\"D10\").Value "]
[null,null,"Sheets(\"Health\").Range(\"C11\").Value "," ws.Range(\"L81\").Value",null,null,null,null," ws.Range(\"L81\").Value = Sheets(\"Health\").Range(\"C11\").Value "]
[null,null,"Sheets(\"Health\").Range(\"C13\").Value "," ws.Range(\"L82\").Value",null,null,null,null," ws.Range(\"L82\").Value = Sheets(\"Health\").Range(\"C13\").Value "]
[null,null,"Sheets(\"Health\").Range(\"C14\").Value "," ws.Range(\"L83\").Value",null,null,null,null," ws.Range(\"L83\").Value = Sheets(\"Health\").Range(\"C14\").Value "]
[null,null,"Sheets(\"Health\").Range(\"C25:E25\").Value "," ws.Range(\"L135:N135\").Value",null,null,null,null," ws.Range(\"L135:N135\").Value = Sheets(\"Health\").Range(\"C25:E25\").Value "]
[null,null,"Sheets(\"Health\").Range(\"C30:E30\").Value "," ws.Range(\"L148\").Value",null,null,null,null," ws.Range(\"L148\").Value = Sheets(\"Health\").Range(\"C30:E30\").Value "]
[null,null,"Sheets(\"Health\").Range(\"D34\").Value "," ws.Range(\"L86\").Value",null,null,null,null," ws.Range(\"L86\").Value = Sheets(\"Health\").Range(\"D34\").Value "]
[null,null,"Sheets(\"Health\").Range(\"C38:E39\").Value "," ws.Range(\"L84:N85\").Value",null,null,null,null," ws.Range(\"L84:N85\").Value = Sheets(\"Health\").Range(\"C38:E39\").Value "]
[null,null,"Sheets(\"Health\").Range(\"C45:E45\").Value "," ws.Range(\"L136:N136\").Value",null,null,null,null," ws.Range(\"L136:N136\").Value = Sheets(\"Health\").Range(\"C45:E45\").Value "]
[null,null,"Sheets(\"Economic\").Range(\"C6:E6\").Value "," ws.Range(\"L149\").Value",null,null,null,null," ws.Range(\"L149\").Value = Sheets(\"Economic\").Range(\"C6:E6\").Value "]
[null,null,"Sheets(\"Economic\").Range(\"C12:C21\").Value "," ws.Range(\"L88:L97\").Value",null,null,null,null," ws.Range(\"L88:L97\").Value = Sheets(\"Economic\").Range(\"C12:C21\").Value "]
[null,null,"Sheets(\"Economic\").Range(\"D12:D21\").Value "," ws.Range(\"L99:L108\").Value",null,null,null,null," ws.Range(\"L99:L108\").Value = Sheets(\"Economic\").Range(\"D12:D21\").Value "]
[null,null,"Sheets(\"Economic\").Range(\"C28:E28\").Value "," ws.Range(\"L137:N137\").Value",null,null,null,null," ws.Range(\"L137:N137\").Value = Sheets(\"Economic\").Range(\"C28:E28\").Value "]
[null,null,"Sheets(\"Economic\").Range(\"C33:E33\").Value "," ws.Range(\"L150\").Value",null,null,null,null," ws.Range(\"L150\").Value = Sheets(\"Economic\").Range(\"C33:E33\").Value "]
[null,null,"Sheets(\"Economic\").Range(\"C39\").Value "," ws.Range(\"L109\").Value",null,null,null,null," ws.Range(\"L109\").Value = Sheets(\"Economic\").Range(\"C39\").Value "]
[null,null,"Sheets(\"Economic\").Range(\"D39\").Value "," ws.Range(\"L110\").Value",null,null,null,null," ws.Range(\"L110\").Value = Sheets(\"Economic\").Range(\"D39\").Value "]
[null,null,"Sheets(\"Economic\").Range(\"E39\").Value "," ws.Range(\"L111\").Value",null,null,null,null," ws.Range(\"L111\").Value = Sheets(\"Economic\").Range(\"E39\").Value "]
[null,null,"Sheets(\"Economic\").Range(\"C43\").Value "," ws.Range(\"L112\").Value",null,null,null,null," ws.Range(\"L112\").Value = Sheets(\"Economic\").Range(\"C43\").Value "]
[null,null,"Sheets(\"Economic\").Range(\"D43\").Value "," ws.Range(\"L113\").Value",null,null,null,null," ws.Range(\"L113\").Value = Sheets(\"Economic\").Range(\"D43\").Value "]
[null,null,"Sheets(\"Economic\").Range(\"E43\").Value "," ws.Range(\"L114\").Value",null,null,null,null," ws.Range(\"L114\").Value = Sheets(\"Economic\").Range(\"E43\").Value "]
[null,null,"Sheets(\"Economic\").Range(\"C50:E50\").Value "," ws.Range(\"L138:N138\").Value",null,null,null,null," ws.Range(\"L138:N138\").Value = Sheets(\"Economic\").Range(\"C50:E50\").Value "]
[null,null,"Sheets(\"Social\").Range(\"C6:E6\").Value "," ws.Range(\"L151\").Value",null,null,null,null," ws.Range(\"L151\").Value = Sheets(\"Social\").Range(\"C6:E6\").Value "]
[null,null,"Sheets(\"Social\").Range(\"C11:E11\").Value "," ws.Range(\"L139:N139\").Value",null,null,null,null," ws.Range(\"L139:N139\").Value = Sheets(\"Social\").Range(\"C11:E11\").Value "]
[null,null,"Sheets(\"Social\").Range(\"C16:E16\").Value "," ws.Range(\"L152\").Value",null,null,null,null," ws.Range(\"L152\").Value = Sheets(\"Social\").Range(\"C16:E16\").Value "]
[null,null,"Sheets(\"Social\").Range(\"C21:E21\").Value "," ws.Range(\"L140:N140\").Value",null,null,null,null," ws.Range(\"L140:N140\").Value = Sheets(\"Social\").Range(\"C21:E21\").Value "]
[null,null,"Sheets(\"Social\").Range(\"C26:E26\").Value "," ws.Range(\"L153\").Value",null,null,null,null," ws.Range(\"L153\").Value = Sheets(\"Social\").Range(\"C26:E26\").Value "]
[null,null,"Sheets(\"Social\").Range(\"C31:E31\").Value "," ws.Range(\"L141:N141\").Value",null,null,null,null," ws.Range(\"L141:N141\").Value = Sheets(\"Social\").Range(\"C31:E31\").Value "]

{"sheet":"Project description","index":3,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Project Name:"]
[null,"Project description"]
[null,"Country"]
[null,"State"]
[null,"City"]
[null,"Base Year"]
[null,"Target Year"]

{"sheet":"Regional data","index":4,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":false,"merged":[[3,1,3,3],[4,1,13,1],[3,4,3,5],[4,4,4,5],[5,4,5,5],[6,4,6,5],[7,4,7,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,1,15,2],[15,4,15,5],[4,6,8,6],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[17,4,17,5],[20,4,20,5],[16,4,16,5],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[20,1,20,3],[18,4,18,5]]}
[]
[]
[]
[null,"Indicator",null,null,"Value"]
[null,"Modal split","Walking",null,null,null,"Note: The values take on a red colour if the modal split does not sum to 100%"]
[null,null,"Cycling"]
[null,null,"Bus"]
[null,null,"BRT"]
[null,null,"Minibus taxi"]
[null,null,"LRT"]
[null,null,"Cars"]
[null,null,"Motorcycles"]
[null,null,"Taxi"]
[null,null,"Other"]
[null,"Metropolitan population",null,{"$f":"'Project description'!$C$9","v":0}]
[null,null,null,{"$f":"'Project description'!$C$10","v":0}]
[null,"Economic growth rate"]
[null,"Average inflation rate"]
[null,"Currency"]
[null,"GDP/capita",null,null,{"$f":"IFERROR(VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2),\"\")","v":""},null,"Note: In base year"]
[null,"Discount rate"]

{"sheet":"Criteria weighting","index":5,"n_rows":16,"n_cols":14,"rows_kept":16,"cut":false,"hidden":false,"merged":[[4,3,6,3],[7,3,8,3],[9,3,10,3],[11,3,13,3],[3,4,3,5],[3,1,3,2],[7,1,8,1],[4,1,6,1],[9,1,10,1],[11,1,13,1]]}
[]
[]
[]
[null,"Criteria",null,"Importance","Indicators",null,"Importance","Weighting"]
[null,"Environment",null,null,"Emissions",null,null,{"$f":"IF(OR(K5=0,$L$5=0),0,IF(SUM($M$5:$M$14)>0,1/SUM($L$5:$L$14)*2/SUM($K$5:$K$7),G5/SUM($N$5:$N$7)*$D$5/($D$5*$L$5*$L$6+$D$8*$L$8*$L$9+$D$10*$L$10*$L$11+$D$12*$L$12*$L$13)))","v":8.3333333333333329E-2},{"$f":"IF(AND(SUM($G$5:$G$14)>0,OR(G5=\"\",$D$5=\"\")),\"Please fill in for this criteria\",IF(AND(OR(G5>10,G5<1,$D$5>10,$D$5<1),SUM($G$5:$G$14)>0),\"Value must be between 1 and 10\",\"\"))","v":""},null,1,1,{"$f":"IF(OR(ISBLANK($D$5),ISBLANK($D$8),ISBLANK($D$10),ISBLANK($D$12),COUNTBLANK($G$5:$G$14)>0,G5>10,G5<1,$D$5>10,$D$5<1),1,0)","v":1},{"$f":"G5*K5*L5","v":0}]
[null,null,null,null,"Energy usage",null,null,{"$f":"IF(OR(K6=0,$L$5=0),0,IF(SUM($M$5:$M$14)>0,1/SUM($L$5:$L$14)*2/SUM($K$5:$K$7),G6/SUM($N$5:$N$7)*$D$5/($D$5*$L$5*$L$6+$D$8*$L$8*$L$9+$D$10*$L$10*$L$11+$D$12*$L$12*$L$13)))","v":8.3333333333333329E-2},{"$f":"IF(AND(SUM($G$5:$G$14)>0,OR(G6=\"\",$D$5=\"\")),\"Please fill in for this criteria\",IF(AND(OR(G6>10,G6<1,$D$5>10,$D$5<1),SUM($G$5:$G$14)>0),\"Value must be between 1 and 10\",\"\"))","v":""},null,1,{"$f":"IF(SUM(K5:K7)=0,0,1)","v":1},{"$f":"IF(OR(ISBLANK($D$5),ISBLANK($D$8),ISBLANK($D$10),ISBLANK($D$12),COUNTBLANK($G$5:$G$14)>0,G6>10,G6<1,$D$5>10,$D$5<1),1,0)","v":1},{"$f":"G6*K6*L5","v":0}]
[null,null,null,null,"Noise pollution",null,null,{"$f":"IF(OR(K7=0,$L$5=0),0,IF(SUM($M$5:$M$14)>0,1/SUM($L$5:$L$14)*2/SUM($K$5:$K$7),G7/SUM($N$5:$N$7)*$D$5/($D$5*$L$5*$L$6+$D$8*$L$8*$L$9+$D$10*$L$10*$L$11+$D$12*$L$12*$L$13)))","v":8.3333333333333329E-2},{"$f":"IF(AND(SUM($G$5:$G$14)>0,OR(G7=\"\",$D$5=\"\")),\"Please fill in for this criteria\",IF(AND(OR(G7>10,G7<1,$D$5>10,$D$5<1),SUM($G$5:$G$14)>0),\"Value must be between 1 and 10\",\"\"))","v":""},null,1,null,{"$f":"IF(OR(ISBLANK($D$5),ISBLANK($D$8),ISBLANK($D$10),ISBLANK($D$12),COUNTBLANK($G$5:$G$14)>0,G7>10,G7<1,$D$5>10,$D$5<1),1,0)","v":1},{"$f":"G7*K7*L5","v":0}]
[null,"Health",null,null,"Physical activity",null,null,{"$f":"IF(OR(K8=0,$L$8=0),0,IF(SUM($M$5:$M$14)>0,1/SUM($L$5:$L$14)*2/SUM($K$8:$K$9),G8/SUM($N$8:$N$9)*$D$8/($D$5*$L$5*$L$6+$D$8*$L$8*$L$9+$D$10*$L$10*$L$11+$D$12*$L$12*$L$13)))","v":0.125},{"$f":"IF(AND(SUM($G$5:$G$14)>0,OR(G8=\"\",$D$8=\"\")),\"Please fill in for this criteria\",IF(AND(OR(G8>10,G8<1,$D$8>10,$D$8<1),SUM($G$5:$G$14)>0),\"Value must be between 1 and 10\",\"\"))","v":""},null,1,1,{"$f":"IF(OR(ISBLANK($D$5),ISBLANK($D$8),ISBLANK($D$10),ISBLANK($D$12),COUNTBLANK($G$5:$G$14)>0,G8>10,G8<1,$D$8>10,$D$8<1),1,0)","v":1},{"$f":"G8*K8*L8","v":0}]
[null,null,null,null,"Accidents/injuries",null,null,{"$f":"IF(OR(K9=0,$L$8=0),0,IF(SUM($M$5:$M$14)>0,1/SUM($L$5:$L$14)*2/SUM($K$8:$K$9),G9/SUM($N$8:$N$9)*$D$8/($D$5*$L$5*$L$6+$D$8*$L$8*$L$9+$D$10*$L$10*$L$11+$D$12*$L$12*$L$13)))","v":0.125},{"$f":"IF(AND(SUM($G$5:$G$14)>0,OR(G9=\"\",$D$8=\"\")),\"Please fill in for this criteria\",IF(AND(OR(G9>10,G9<1,$D$8>10,$D$8<1),SUM($G$5:$G$14)>0),\"Value must be between 1 and 10\",\"\"))","v":""},null,1,{"$f":"IF(SUM(K8:K9)=0,0,1)","v":1},{"$f":"IF(OR(ISBLANK($D$5),ISBLANK($D$8),ISBLANK($D$10),ISBLANK($D$12),COUNTBLANK($G$5:$G$14)>0,G9>10,G9<1,$D$8>10,$D$8<1),1,0)","v":1},{"$f":"G9*K9*L8","v":0}]
[null,"Economic",null,null,"Time saving",null,null,{"$f":"IF(OR(K10=0,$L$10=0),0,IF(SUM($M$5:$M$14)>0,1/SUM($L$5:$L$14)*2/SUM($K$10:$K$11),G10/SUM($N$10:$N$11)*$D$10/($D$5*$L$5*$L$6+$D$8*$L$8*$L$9+$D$10*$L$10*$L$11+$D$12*$L$12*$L$13)))","v":0.125},{"$f":"IF(AND(SUM($G$5:$G$14)>0,OR(G10=\"\",$D$10=\"\")),\"Please fill in for this criteria\",IF(AND(OR(G10>10,G10<1,$D$10>10,$D$10<1),SUM($G$5:$G$14)>0),\"Value must be between 1 and 10\",\"\"))","v":""},null,1,1,{"$f":"IF(OR(ISBLANK($D$5),ISBLANK($D$8),ISBLANK($D$10),ISBLANK($D$12),COUNTBLANK($G$5:$G$14)>0,G10>10,G10<1,$D$10>10,$D$10<1),1,0)","v":1},{"$f":"G10*K10*L10","v":0}]
[null,null,null,null,"Loss of tax revenue",null,null,{"$f":"IF(OR(K11=0,$L$10=0),0,IF(SUM($M$5:$M$14)>0,1/SUM($L$5:$L$14)*2/SUM($K$10:$K$11),G11/SUM($N$10:$N$11)*$D$10/($D$5*$L$5*$L$6+$D$8*$L$8*$L$9+$D$10*$L$10*$L$11+$D$12*$L$12*$L$13)))","v":0.125},{"$f":"IF(AND(SUM($G$5:$G$14)>0,OR(G11=\"\",$D$10=\"\")),\"Please fill in for this criteria\",IF(AND(OR(G11>10,G11<1,$D$10>10,$D$10<1),SUM($G$5:$G$14)>0),\"Value must be between 1 and 10\",\"\"))","v":""},null,1,{"$f":"IF(SUM(K10:K11)=0,0,1)","v":1},{"$f":"IF(OR(ISBLANK($D$5),ISBLANK($D$8),ISBLANK($D$10),ISBLANK($D$12),COUNTBLANK($G$5:$G$14)>0,G11>10,G11<1,$D$10>10,$D$10<1),1,0)","v":1},{"$f":"G11*K11*L10","v":0}]
[null,"Social",null,null,"Journey quality",null,null,{"$f":"IF(OR(K12=0,$L$12=0),0,IF(SUM($M$5:$M$14)>0,1/SUM($L$5:$L$14)*2/SUM($K$12:$K$14),G12/SUM($N$12:$N$14)*$D$12/($D$5*$L$5*$L$6+$D$8*$L$8*$L$9+$D$10*$L$10*$L$11+$D$12*$L$12*$L$13)))","v":8.3333333333333329E-2},{"$f":"IF(AND(SUM($G$5:$G$14)>0,OR(G12=\"\",$D$12=\"\")),\"Please fill in for this criteria\",IF(AND(OR(G12>10,G12<1,$D$12>10,$D$12<1),SUM($G$5:$G$14)>0),\"Value must be between 1 and 10\",\"\"))","v":""},null,1,1,{"$f":"IF(OR(ISBLANK($D$5),ISBLANK($D$8),ISBLANK($D$10),ISBLANK($D$12),COUNTBLANK($G$5:$G$14)>0,G12>10,G12<1,$D$12>10,$D$12<1),1,0)","v":1},{"$f":"G12*K12*L12","v":0}]
[null,null,null,null,"Security",null,null,{"$f":"IF(OR(K13=0,$L$12=0),0,IF(SUM($M$5:$M$14)>0,1/SUM($L$5:$L$14)*2/SUM($K$12:$K$14),G13/SUM($N$12:$N$14)*$D$12/($D$5*$L$5*$L$6+$D$8*$L$8*$L$9+$D$10*$L$10*$L$11+$D$12*$L$12*$L$13)))","v":8.3333333333333329E-2},{"$f":"IF(AND(SUM($G$5:$G$14)>0,OR(G13=\"\",$D$12=\"\")),\"Please fill in for this criteria\",IF(AND(OR(G13>10,G13<1,$D$12>10,$D$12<1),SUM($G$5:$G$14)>0),\"Value must be between 1 and 10\",\"\"))","v":""},null,1,{"$f":"IF(SUM(K12:K14)=0,0,1)","v":1},{"$f":"IF(OR(ISBLANK($D$5),ISBLANK($D$8),ISBLANK($D$10),ISBLANK($D$12),COUNTBLANK($G$5:$G$14)>0,G13>10,G13<1,$D$12>10,$D$12<1),1,0)","v":1},{"$f":"G13*K13*L12","v":0}]
[null,null,null,null,"Liveability",null,null,{"$f":"IF(OR(K14=0,$L$12=0),0,IF(SUM($M$5:$M$14)>0,1/SUM($L$5:$L$14)*2/SUM($K$12:$K$14),G14/SUM($N$12:$N$14)*$D$12/($D$5*$L$5*$L$6+$D$8*$L$8*$L$9+$D$10*$L$10*$L$11+$D$12*$L$12*$L$13)))","v":8.3333333333333329E-2},{"$f":"IF(AND(SUM($G$5:$G$14)>0,OR(G14=\"\",$D$12=\"\")),\"Please fill in for this criteria\",IF(AND(OR(G14>10,G14<1,$D$12>10,$D$12<1),SUM($G$5:$G$14)>0),\"Value must be between 1 and 10\",\"\"))","v":""},null,1,null,{"$f":"IF(OR(ISBLANK($D$5),ISBLANK($D$8),ISBLANK($D$10),ISBLANK($D$12),COUNTBLANK($G$5:$G$14)>0,G14>10,G14<1,$D$12>10,$D$12<1),1,0)","v":1},{"$f":"G14*K14*L12","v":0}]
[null,"Note: Values are on a scale from 1 to 10"]
[null,"Note 2: Weighting criteria is optional"]

{"sheet":"Project costs","index":6,"n_rows":864,"n_cols":63,"rows_kept":864,"cut":false,"hidden":false,"merged":[[3,4,4,4],[3,6,4,6],[3,5,4,5],[6,5,6,6],[6,3,6,4]]}
[]
[]
[]
[null,"Currency",{"$f":"IF($E8=0,\" \",'Regional data'!$E$19)","v":" "},null,"Net present cost (NPC)",{"$f":"IFERROR(VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2),\"\")","v":""},{"$f":"IF(SUM(BK8:BK307)>0,\"Check errors\",SUM(G8:G307))","v":0}]
[]
[]
[null,"Project cost item","Financial year","Value",null,"Net present value"]
[null,1,null,{"$f":"IF($E8=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G8=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C8>'Project description'!$C$9-1,$C8<'Project description'!$C$10),$E8/(1+'Regional data'!$E$18)^($C8-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E8>0,C8=\"\"),\"Please provide a financial year\",IF(AND(E8>0,OR(C8>'Project description'!$C$10,C8<'Project description'!$C$9)),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E8>0,OR(C8<'Project description'!$C$9,C8>'Project description'!$C$10)),AND(E8=0,C8>0)),1,0)","v":0}]
[null,2,null,{"$f":"IF($E9=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G9=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C9>'Project description'!$C$9-1,$C9<'Project description'!$C$10),$E9/(1+'Regional data'!$E$18)^($C9-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E9>0,C9=\"\"),\"Please provide a financial year\",IF(AND(OR(C9>'Project description'!$C$10,C9<'Project description'!$C$9,C9<0),C9<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E9>0,OR(C9<'Project description'!$C$9,C9>'Project description'!$C$10)),AND(E9=0,C9>0)),1,0)","v":0}]
[null,3,null,{"$f":"IF($E10=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G10=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C10>'Project description'!$C$9-1,$C10<'Project description'!$C$10),$E10/(1+'Regional data'!$E$18)^($C10-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E10>0,C10=\"\"),\"Please provide a financial year\",IF(AND(OR(C10>'Project description'!$C$10,C10<'Project description'!$C$9,C10<0),C10<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E10>0,OR(C10<'Project description'!$C$9,C10>'Project description'!$C$10)),AND(E10=0,C10>0)),1,0)","v":0}]
[null,4,null,{"$f":"IF($E11=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G11=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C11>'Project description'!$C$9-1,$C11<'Project description'!$C$10),$E11/(1+'Regional data'!$E$18)^($C11-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E11>0,C11=\"\"),\"Please provide a financial year\",IF(AND(OR(C11>'Project description'!$C$10,C11<'Project description'!$C$9,C11<0),C11<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E11>0,OR(C11<'Project description'!$C$9,C11>'Project description'!$C$10)),AND(E11=0,C11>0)),1,0)","v":0}]
[null,5,null,{"$f":"IF($E12=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G12=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C12>'Project description'!$C$9-1,$C12<'Project description'!$C$10),$E12/(1+'Regional data'!$E$18)^($C12-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E12>0,C12=\"\"),\"Please provide a financial year\",IF(AND(OR(C12>'Project description'!$C$10,C12<'Project description'!$C$9,C12<0),C12<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E12>0,OR(C12<'Project description'!$C$9,C12>'Project description'!$C$10)),AND(E12=0,C12>0)),1,0)","v":0}]
[null,6,null,{"$f":"IF($E13=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G13=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C13>'Project description'!$C$9-1,$C13<'Project description'!$C$10),$E13/(1+'Regional data'!$E$18)^($C13-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E13>0,C13=\"\"),\"Please provide a financial year\",IF(AND(OR(C13>'Project description'!$C$10,C13<'Project description'!$C$9,C13<0),C13<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E13>0,OR(C13<'Project description'!$C$9,C13>'Project description'!$C$10)),AND(E13=0,C13>0)),1,0)","v":0}]
[null,7,null,{"$f":"IF($E14=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G14=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C14>'Project description'!$C$9-1,$C14<'Project description'!$C$10),$E14/(1+'Regional data'!$E$18)^($C14-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E14>0,C14=\"\"),\"Please provide a financial year\",IF(AND(OR(C14>'Project description'!$C$10,C14<'Project description'!$C$9,C14<0),C14<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E14>0,OR(C14<'Project description'!$C$9,C14>'Project description'!$C$10)),AND(E14=0,C14>0)),1,0)","v":0}]
[null,8,null,{"$f":"IF($E15=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G15=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C15>'Project description'!$C$9-1,$C15<'Project description'!$C$10),$E15/(1+'Regional data'!$E$18)^($C15-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E15>0,C15=\"\"),\"Please provide a financial year\",IF(AND(OR(C15>'Project description'!$C$10,C15<'Project description'!$C$9,C15<0),C15<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E15>0,OR(C15<'Project description'!$C$9,C15>'Project description'!$C$10)),AND(E15=0,C15>0)),1,0)","v":0}]
[null,9,null,{"$f":"IF($E16=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G16=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C16>'Project description'!$C$9-1,$C16<'Project description'!$C$10),$E16/(1+'Regional data'!$E$18)^($C16-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E16>0,C16=\"\"),\"Please provide a financial year\",IF(AND(OR(C16>'Project description'!$C$10,C16<'Project description'!$C$9,C16<0),C16<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E16>0,OR(C16<'Project description'!$C$9,C16>'Project description'!$C$10)),AND(E16=0,C16>0)),1,0)","v":0}]
[null,10,null,{"$f":"IF($E17=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G17=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C17>'Project description'!$C$9-1,$C17<'Project description'!$C$10),$E17/(1+'Regional data'!$E$18)^($C17-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E17>0,C17=\"\"),\"Please provide a financial year\",IF(AND(OR(C17>'Project description'!$C$10,C17<'Project description'!$C$9,C17<0),C17<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E17>0,OR(C17<'Project description'!$C$9,C17>'Project description'!$C$10)),AND(E17=0,C17>0)),1,0)","v":0}]
[null,11,null,{"$f":"IF($E18=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G18=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C18>'Project description'!$C$9-1,$C18<'Project description'!$C$10),$E18/(1+'Regional data'!$E$18)^($C18-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E18>0,C18=\"\"),\"Please provide a financial year\",IF(AND(OR(C18>'Project description'!$C$10,C18<'Project description'!$C$9,C18<0),C18<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E18>0,OR(C18<'Project description'!$C$9,C18>'Project description'!$C$10)),AND(E18=0,C18>0)),1,0)","v":0}]
[null,12,null,{"$f":"IF($E19=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G19=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C19>'Project description'!$C$9-1,$C19<'Project description'!$C$10),$E19/(1+'Regional data'!$E$18)^($C19-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E19>0,C19=\"\"),\"Please provide a financial year\",IF(AND(OR(C19>'Project description'!$C$10,C19<'Project description'!$C$9,C19<0),C19<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E19>0,OR(C19<'Project description'!$C$9,C19>'Project description'!$C$10)),AND(E19=0,C19>0)),1,0)","v":0}]
[null,13,null,{"$f":"IF($E20=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G20=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C20>'Project description'!$C$9-1,$C20<'Project description'!$C$10),$E20/(1+'Regional data'!$E$18)^($C20-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E20>0,C20=\"\"),\"Please provide a financial year\",IF(AND(OR(C20>'Project description'!$C$10,C20<'Project description'!$C$9,C20<0),C20<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E20>0,OR(C20<'Project description'!$C$9,C20>'Project description'!$C$10)),AND(E20=0,C20>0)),1,0)","v":0}]
[null,14,null,{"$f":"IF($E21=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G21=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C21>'Project description'!$C$9-1,$C21<'Project description'!$C$10),$E21/(1+'Regional data'!$E$18)^($C21-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E21>0,C21=\"\"),\"Please provide a financial year\",IF(AND(OR(C21>'Project description'!$C$10,C21<'Project description'!$C$9,C21<0),C21<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E21>0,OR(C21<'Project description'!$C$9,C21>'Project description'!$C$10)),AND(E21=0,C21>0)),1,0)","v":0}]
[null,15,null,{"$f":"IF($E22=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G22=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C22>'Project description'!$C$9-1,$C22<'Project description'!$C$10),$E22/(1+'Regional data'!$E$18)^($C22-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E22>0,C22=\"\"),\"Please provide a financial year\",IF(AND(OR(C22>'Project description'!$C$10,C22<'Project description'!$C$9,C22<0),C22<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E22>0,OR(C22<'Project description'!$C$9,C22>'Project description'!$C$10)),AND(E22=0,C22>0)),1,0)","v":0}]
[null,16,null,{"$f":"IF($E23=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G23=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C23>'Project description'!$C$9-1,$C23<'Project description'!$C$10),$E23/(1+'Regional data'!$E$18)^($C23-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E23>0,C23=\"\"),\"Please provide a financial year\",IF(AND(OR(C23>'Project description'!$C$10,C23<'Project description'!$C$9,C23<0),C23<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E23>0,OR(C23<'Project description'!$C$9,C23>'Project description'!$C$10)),AND(E23=0,C23>0)),1,0)","v":0}]
[null,17,null,{"$f":"IF($E24=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G24=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C24>'Project description'!$C$9-1,$C24<'Project description'!$C$10),$E24/(1+'Regional data'!$E$18)^($C24-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E24>0,C24=\"\"),\"Please provide a financial year\",IF(AND(OR(C24>'Project description'!$C$10,C24<'Project description'!$C$9,C24<0),C24<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E24>0,OR(C24<'Project description'!$C$9,C24>'Project description'!$C$10)),AND(E24=0,C24>0)),1,0)","v":0}]
[null,18,null,{"$f":"IF($E25=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G25=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C25>'Project description'!$C$9-1,$C25<'Project description'!$C$10),$E25/(1+'Regional data'!$E$18)^($C25-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E25>0,C25=\"\"),\"Please provide a financial year\",IF(AND(OR(C25>'Project description'!$C$10,C25<'Project description'!$C$9,C25<0),C25<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E25>0,OR(C25<'Project description'!$C$9,C25>'Project description'!$C$10)),AND(E25=0,C25>0)),1,0)","v":0}]
[null,19,null,{"$f":"IF($E26=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G26=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C26>'Project description'!$C$9-1,$C26<'Project description'!$C$10),$E26/(1+'Regional data'!$E$18)^($C26-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E26>0,C26=\"\"),\"Please provide a financial year\",IF(AND(OR(C26>'Project description'!$C$10,C26<'Project description'!$C$9,C26<0),C26<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E26>0,OR(C26<'Project description'!$C$9,C26>'Project description'!$C$10)),AND(E26=0,C26>0)),1,0)","v":0}]
[null,20,null,{"$f":"IF($E27=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G27=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C27>'Project description'!$C$9-1,$C27<'Project description'!$C$10),$E27/(1+'Regional data'!$E$18)^($C27-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E27>0,C27=\"\"),\"Please provide a financial year\",IF(AND(OR(C27>'Project description'!$C$10,C27<'Project description'!$C$9,C27<0),C27<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E27>0,OR(C27<'Project description'!$C$9,C27>'Project description'!$C$10)),AND(E27=0,C27>0)),1,0)","v":0}]
[null,21,null,{"$f":"IF($E28=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G28=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C28>'Project description'!$C$9-1,$C28<'Project description'!$C$10),$E28/(1+'Regional data'!$E$18)^($C28-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E28>0,C28=\"\"),\"Please provide a financial year\",IF(AND(OR(C28>'Project description'!$C$10,C28<'Project description'!$C$9,C28<0),C28<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E28>0,OR(C28<'Project description'!$C$9,C28>'Project description'!$C$10)),AND(E28=0,C28>0)),1,0)","v":0}]
[null,22,null,{"$f":"IF($E29=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G29=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C29>'Project description'!$C$9-1,$C29<'Project description'!$C$10),$E29/(1+'Regional data'!$E$18)^($C29-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E29>0,C29=\"\"),\"Please provide a financial year\",IF(AND(OR(C29>'Project description'!$C$10,C29<'Project description'!$C$9,C29<0),C29<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E29>0,OR(C29<'Project description'!$C$9,C29>'Project description'!$C$10)),AND(E29=0,C29>0)),1,0)","v":0}]
[null,23,null,{"$f":"IF($E30=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G30=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C30>'Project description'!$C$9-1,$C30<'Project description'!$C$10),$E30/(1+'Regional data'!$E$18)^($C30-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E30>0,C30=\"\"),\"Please provide a financial year\",IF(AND(OR(C30>'Project description'!$C$10,C30<'Project description'!$C$9,C30<0),C30<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E30>0,OR(C30<'Project description'!$C$9,C30>'Project description'!$C$10)),AND(E30=0,C30>0)),1,0)","v":0}]
[null,24,null,{"$f":"IF($E31=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G31=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C31>'Project description'!$C$9-1,$C31<'Project description'!$C$10),$E31/(1+'Regional data'!$E$18)^($C31-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E31>0,C31=\"\"),\"Please provide a financial year\",IF(AND(OR(C31>'Project description'!$C$10,C31<'Project description'!$C$9,C31<0),C31<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E31>0,OR(C31<'Project description'!$C$9,C31>'Project description'!$C$10)),AND(E31=0,C31>0)),1,0)","v":0}]
[null,25,null,{"$f":"IF($E32=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G32=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C32>'Project description'!$C$9-1,$C32<'Project description'!$C$10),$E32/(1+'Regional data'!$E$18)^($C32-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E32>0,C32=\"\"),\"Please provide a financial year\",IF(AND(OR(C32>'Project description'!$C$10,C32<'Project description'!$C$9,C32<0),C32<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E32>0,OR(C32<'Project description'!$C$9,C32>'Project description'!$C$10)),AND(E32=0,C32>0)),1,0)","v":0}]
[null,26,null,{"$f":"IF($E33=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G33=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C33>'Project description'!$C$9-1,$C33<'Project description'!$C$10),$E33/(1+'Regional data'!$E$18)^($C33-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E33>0,C33=\"\"),\"Please provide a financial year\",IF(AND(OR(C33>'Project description'!$C$10,C33<'Project description'!$C$9,C33<0),C33<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E33>0,OR(C33<'Project description'!$C$9,C33>'Project description'!$C$10)),AND(E33=0,C33>0)),1,0)","v":0}]
[null,27,null,{"$f":"IF($E34=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G34=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C34>'Project description'!$C$9-1,$C34<'Project description'!$C$10),$E34/(1+'Regional data'!$E$18)^($C34-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E34>0,C34=\"\"),\"Please provide a financial year\",IF(AND(OR(C34>'Project description'!$C$10,C34<'Project description'!$C$9,C34<0),C34<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E34>0,OR(C34<'Project description'!$C$9,C34>'Project description'!$C$10)),AND(E34=0,C34>0)),1,0)","v":0}]
[null,28,null,{"$f":"IF($E35=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G35=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C35>'Project description'!$C$9-1,$C35<'Project description'!$C$10),$E35/(1+'Regional data'!$E$18)^($C35-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E35>0,C35=\"\"),\"Please provide a financial year\",IF(AND(OR(C35>'Project description'!$C$10,C35<'Project description'!$C$9,C35<0),C35<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E35>0,OR(C35<'Project description'!$C$9,C35>'Project description'!$C$10)),AND(E35=0,C35>0)),1,0)","v":0}]
[null,29,null,{"$f":"IF($E36=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G36=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C36>'Project description'!$C$9-1,$C36<'Project description'!$C$10),$E36/(1+'Regional data'!$E$18)^($C36-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E36>0,C36=\"\"),\"Please provide a financial year\",IF(AND(OR(C36>'Project description'!$C$10,C36<'Project description'!$C$9,C36<0),C36<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E36>0,OR(C36<'Project description'!$C$9,C36>'Project description'!$C$10)),AND(E36=0,C36>0)),1,0)","v":0}]
[null,30,null,{"$f":"IF($E37=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G37=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C37>'Project description'!$C$9-1,$C37<'Project description'!$C$10),$E37/(1+'Regional data'!$E$18)^($C37-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E37>0,C37=\"\"),\"Please provide a financial year\",IF(AND(OR(C37>'Project description'!$C$10,C37<'Project description'!$C$9,C37<0),C37<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E37>0,OR(C37<'Project description'!$C$9,C37>'Project description'!$C$10)),AND(E37=0,C37>0)),1,0)","v":0}]
[null,31,null,{"$f":"IF($E38=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G38=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C38>'Project description'!$C$9-1,$C38<'Project description'!$C$10),$E38/(1+'Regional data'!$E$18)^($C38-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E38>0,C38=\"\"),\"Please provide a financial year\",IF(AND(OR(C38>'Project description'!$C$10,C38<'Project description'!$C$9,C38<0),C38<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E38>0,OR(C38<'Project description'!$C$9,C38>'Project description'!$C$10)),AND(E38=0,C38>0)),1,0)","v":0}]
[null,32,null,{"$f":"IF($E39=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G39=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C39>'Project description'!$C$9-1,$C39<'Project description'!$C$10),$E39/(1+'Regional data'!$E$18)^($C39-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E39>0,C39=\"\"),\"Please provide a financial year\",IF(AND(OR(C39>'Project description'!$C$10,C39<'Project description'!$C$9,C39<0),C39<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E39>0,OR(C39<'Project description'!$C$9,C39>'Project description'!$C$10)),AND(E39=0,C39>0)),1,0)","v":0}]
[null,33,null,{"$f":"IF($E40=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G40=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C40>'Project description'!$C$9-1,$C40<'Project description'!$C$10),$E40/(1+'Regional data'!$E$18)^($C40-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E40>0,C40=\"\"),\"Please provide a financial year\",IF(AND(OR(C40>'Project description'!$C$10,C40<'Project description'!$C$9,C40<0),C40<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E40>0,OR(C40<'Project description'!$C$9,C40>'Project description'!$C$10)),AND(E40=0,C40>0)),1,0)","v":0}]
[null,34,null,{"$f":"IF($E41=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G41=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C41>'Project description'!$C$9-1,$C41<'Project description'!$C$10),$E41/(1+'Regional data'!$E$18)^($C41-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E41>0,C41=\"\"),\"Please provide a financial year\",IF(AND(OR(C41>'Project description'!$C$10,C41<'Project description'!$C$9,C41<0),C41<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E41>0,OR(C41<'Project description'!$C$9,C41>'Project description'!$C$10)),AND(E41=0,C41>0)),1,0)","v":0}]
[null,35,null,{"$f":"IF($E42=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G42=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C42>'Project description'!$C$9-1,$C42<'Project description'!$C$10),$E42/(1+'Regional data'!$E$18)^($C42-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E42>0,C42=\"\"),\"Please provide a financial year\",IF(AND(OR(C42>'Project description'!$C$10,C42<'Project description'!$C$9,C42<0),C42<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E42>0,OR(C42<'Project description'!$C$9,C42>'Project description'!$C$10)),AND(E42=0,C42>0)),1,0)","v":0}]
[null,36,null,{"$f":"IF($E43=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G43=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C43>'Project description'!$C$9-1,$C43<'Project description'!$C$10),$E43/(1+'Regional data'!$E$18)^($C43-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E43>0,C43=\"\"),\"Please provide a financial year\",IF(AND(OR(C43>'Project description'!$C$10,C43<'Project description'!$C$9,C43<0),C43<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E43>0,OR(C43<'Project description'!$C$9,C43>'Project description'!$C$10)),AND(E43=0,C43>0)),1,0)","v":0}]
[null,37,null,{"$f":"IF($E44=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G44=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C44>'Project description'!$C$9-1,$C44<'Project description'!$C$10),$E44/(1+'Regional data'!$E$18)^($C44-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E44>0,C44=\"\"),\"Please provide a financial year\",IF(AND(OR(C44>'Project description'!$C$10,C44<'Project description'!$C$9,C44<0),C44<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E44>0,OR(C44<'Project description'!$C$9,C44>'Project description'!$C$10)),AND(E44=0,C44>0)),1,0)","v":0}]
[null,38,null,{"$f":"IF($E45=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G45=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C45>'Project description'!$C$9-1,$C45<'Project description'!$C$10),$E45/(1+'Regional data'!$E$18)^($C45-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E45>0,C45=\"\"),\"Please provide a financial year\",IF(AND(OR(C45>'Project description'!$C$10,C45<'Project description'!$C$9,C45<0),C45<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E45>0,OR(C45<'Project description'!$C$9,C45>'Project description'!$C$10)),AND(E45=0,C45>0)),1,0)","v":0}]
[null,39,null,{"$f":"IF($E46=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G46=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C46>'Project description'!$C$9-1,$C46<'Project description'!$C$10),$E46/(1+'Regional data'!$E$18)^($C46-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E46>0,C46=\"\"),\"Please provide a financial year\",IF(AND(OR(C46>'Project description'!$C$10,C46<'Project description'!$C$9,C46<0),C46<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E46>0,OR(C46<'Project description'!$C$9,C46>'Project description'!$C$10)),AND(E46=0,C46>0)),1,0)","v":0}]
[null,40,null,{"$f":"IF($E47=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G47=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C47>'Project description'!$C$9-1,$C47<'Project description'!$C$10),$E47/(1+'Regional data'!$E$18)^($C47-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E47>0,C47=\"\"),\"Please provide a financial year\",IF(AND(OR(C47>'Project description'!$C$10,C47<'Project description'!$C$9,C47<0),C47<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E47>0,OR(C47<'Project description'!$C$9,C47>'Project description'!$C$10)),AND(E47=0,C47>0)),1,0)","v":0}]
[null,41,null,{"$f":"IF($E48=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G48=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C48>'Project description'!$C$9-1,$C48<'Project description'!$C$10),$E48/(1+'Regional data'!$E$18)^($C48-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E48>0,C48=\"\"),\"Please provide a financial year\",IF(AND(OR(C48>'Project description'!$C$10,C48<'Project description'!$C$9,C48<0),C48<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E48>0,OR(C48<'Project description'!$C$9,C48>'Project description'!$C$10)),AND(E48=0,C48>0)),1,0)","v":0}]
[null,42,null,{"$f":"IF($E49=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G49=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C49>'Project description'!$C$9-1,$C49<'Project description'!$C$10),$E49/(1+'Regional data'!$E$18)^($C49-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E49>0,C49=\"\"),\"Please provide a financial year\",IF(AND(OR(C49>'Project description'!$C$10,C49<'Project description'!$C$9,C49<0),C49<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E49>0,OR(C49<'Project description'!$C$9,C49>'Project description'!$C$10)),AND(E49=0,C49>0)),1,0)","v":0}]
[null,43,null,{"$f":"IF($E50=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G50=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C50>'Project description'!$C$9-1,$C50<'Project description'!$C$10),$E50/(1+'Regional data'!$E$18)^($C50-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E50>0,C50=\"\"),\"Please provide a financial year\",IF(AND(OR(C50>'Project description'!$C$10,C50<'Project description'!$C$9,C50<0),C50<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E50>0,OR(C50<'Project description'!$C$9,C50>'Project description'!$C$10)),AND(E50=0,C50>0)),1,0)","v":0}]
[null,44,null,{"$f":"IF($E51=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G51=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C51>'Project description'!$C$9-1,$C51<'Project description'!$C$10),$E51/(1+'Regional data'!$E$18)^($C51-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E51>0,C51=\"\"),\"Please provide a financial year\",IF(AND(OR(C51>'Project description'!$C$10,C51<'Project description'!$C$9,C51<0),C51<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E51>0,OR(C51<'Project description'!$C$9,C51>'Project description'!$C$10)),AND(E51=0,C51>0)),1,0)","v":0}]
[null,45,null,{"$f":"IF($E52=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G52=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C52>'Project description'!$C$9-1,$C52<'Project description'!$C$10),$E52/(1+'Regional data'!$E$18)^($C52-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E52>0,C52=\"\"),\"Please provide a financial year\",IF(AND(OR(C52>'Project description'!$C$10,C52<'Project description'!$C$9,C52<0),C52<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E52>0,OR(C52<'Project description'!$C$9,C52>'Project description'!$C$10)),AND(E52=0,C52>0)),1,0)","v":0}]
[null,46,null,{"$f":"IF($E53=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G53=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C53>'Project description'!$C$9-1,$C53<'Project description'!$C$10),$E53/(1+'Regional data'!$E$18)^($C53-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E53>0,C53=\"\"),\"Please provide a financial year\",IF(AND(OR(C53>'Project description'!$C$10,C53<'Project description'!$C$9,C53<0),C53<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E53>0,OR(C53<'Project description'!$C$9,C53>'Project description'!$C$10)),AND(E53=0,C53>0)),1,0)","v":0}]
[null,47,null,{"$f":"IF($E54=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G54=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C54>'Project description'!$C$9-1,$C54<'Project description'!$C$10),$E54/(1+'Regional data'!$E$18)^($C54-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E54>0,C54=\"\"),\"Please provide a financial year\",IF(AND(OR(C54>'Project description'!$C$10,C54<'Project description'!$C$9,C54<0),C54<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E54>0,OR(C54<'Project description'!$C$9,C54>'Project description'!$C$10)),AND(E54=0,C54>0)),1,0)","v":0}]
[null,48,null,{"$f":"IF($E55=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G55=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C55>'Project description'!$C$9-1,$C55<'Project description'!$C$10),$E55/(1+'Regional data'!$E$18)^($C55-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E55>0,C55=\"\"),\"Please provide a financial year\",IF(AND(OR(C55>'Project description'!$C$10,C55<'Project description'!$C$9,C55<0),C55<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E55>0,OR(C55<'Project description'!$C$9,C55>'Project description'!$C$10)),AND(E55=0,C55>0)),1,0)","v":0}]
[null,49,null,{"$f":"IF($E56=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G56=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C56>'Project description'!$C$9-1,$C56<'Project description'!$C$10),$E56/(1+'Regional data'!$E$18)^($C56-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E56>0,C56=\"\"),\"Please provide a financial year\",IF(AND(OR(C56>'Project description'!$C$10,C56<'Project description'!$C$9,C56<0),C56<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E56>0,OR(C56<'Project description'!$C$9,C56>'Project description'!$C$10)),AND(E56=0,C56>0)),1,0)","v":0}]
[null,50,null,{"$f":"IF($E57=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G57=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C57>'Project description'!$C$9-1,$C57<'Project description'!$C$10),$E57/(1+'Regional data'!$E$18)^($C57-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E57>0,C57=\"\"),\"Please provide a financial year\",IF(AND(OR(C57>'Project description'!$C$10,C57<'Project description'!$C$9,C57<0),C57<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E57>0,OR(C57<'Project description'!$C$9,C57>'Project description'!$C$10)),AND(E57=0,C57>0)),1,0)","v":0}]
[null,51,null,{"$f":"IF($E58=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G58=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C58>'Project description'!$C$9-1,$C58<'Project description'!$C$10),$E58/(1+'Regional data'!$E$18)^($C58-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E58>0,C58=\"\"),\"Please provide a financial year\",IF(AND(OR(C58>'Project description'!$C$10,C58<'Project description'!$C$9,C58<0),C58<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E58>0,OR(C58<'Project description'!$C$9,C58>'Project description'!$C$10)),AND(E58=0,C58>0)),1,0)","v":0}]
[null,52,null,{"$f":"IF($E59=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G59=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C59>'Project description'!$C$9-1,$C59<'Project description'!$C$10),$E59/(1+'Regional data'!$E$18)^($C59-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E59>0,C59=\"\"),\"Please provide a financial year\",IF(AND(OR(C59>'Project description'!$C$10,C59<'Project description'!$C$9,C59<0),C59<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E59>0,OR(C59<'Project description'!$C$9,C59>'Project description'!$C$10)),AND(E59=0,C59>0)),1,0)","v":0}]
[null,53,null,{"$f":"IF($E60=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G60=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C60>'Project description'!$C$9-1,$C60<'Project description'!$C$10),$E60/(1+'Regional data'!$E$18)^($C60-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E60>0,C60=\"\"),\"Please provide a financial year\",IF(AND(OR(C60>'Project description'!$C$10,C60<'Project description'!$C$9,C60<0),C60<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E60>0,OR(C60<'Project description'!$C$9,C60>'Project description'!$C$10)),AND(E60=0,C60>0)),1,0)","v":0}]
[null,54,null,{"$f":"IF($E61=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G61=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C61>'Project description'!$C$9-1,$C61<'Project description'!$C$10),$E61/(1+'Regional data'!$E$18)^($C61-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E61>0,C61=\"\"),\"Please provide a financial year\",IF(AND(OR(C61>'Project description'!$C$10,C61<'Project description'!$C$9,C61<0),C61<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E61>0,OR(C61<'Project description'!$C$9,C61>'Project description'!$C$10)),AND(E61=0,C61>0)),1,0)","v":0}]
[null,55,null,{"$f":"IF($E62=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G62=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C62>'Project description'!$C$9-1,$C62<'Project description'!$C$10),$E62/(1+'Regional data'!$E$18)^($C62-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E62>0,C62=\"\"),\"Please provide a financial year\",IF(AND(OR(C62>'Project description'!$C$10,C62<'Project description'!$C$9,C62<0),C62<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E62>0,OR(C62<'Project description'!$C$9,C62>'Project description'!$C$10)),AND(E62=0,C62>0)),1,0)","v":0}]
[null,56,null,{"$f":"IF($E63=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G63=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C63>'Project description'!$C$9-1,$C63<'Project description'!$C$10),$E63/(1+'Regional data'!$E$18)^($C63-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E63>0,C63=\"\"),\"Please provide a financial year\",IF(AND(OR(C63>'Project description'!$C$10,C63<'Project description'!$C$9,C63<0),C63<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E63>0,OR(C63<'Project description'!$C$9,C63>'Project description'!$C$10)),AND(E63=0,C63>0)),1,0)","v":0}]
[null,57,null,{"$f":"IF($E64=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G64=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C64>'Project description'!$C$9-1,$C64<'Project description'!$C$10),$E64/(1+'Regional data'!$E$18)^($C64-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E64>0,C64=\"\"),\"Please provide a financial year\",IF(AND(OR(C64>'Project description'!$C$10,C64<'Project description'!$C$9,C64<0),C64<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E64>0,OR(C64<'Project description'!$C$9,C64>'Project description'!$C$10)),AND(E64=0,C64>0)),1,0)","v":0}]
[null,58,null,{"$f":"IF($E65=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G65=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C65>'Project description'!$C$9-1,$C65<'Project description'!$C$10),$E65/(1+'Regional data'!$E$18)^($C65-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E65>0,C65=\"\"),\"Please provide a financial year\",IF(AND(OR(C65>'Project description'!$C$10,C65<'Project description'!$C$9,C65<0),C65<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E65>0,OR(C65<'Project description'!$C$9,C65>'Project description'!$C$10)),AND(E65=0,C65>0)),1,0)","v":0}]
[null,59,null,{"$f":"IF($E66=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G66=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C66>'Project description'!$C$9-1,$C66<'Project description'!$C$10),$E66/(1+'Regional data'!$E$18)^($C66-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E66>0,C66=\"\"),\"Please provide a financial year\",IF(AND(OR(C66>'Project description'!$C$10,C66<'Project description'!$C$9,C66<0),C66<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E66>0,OR(C66<'Project description'!$C$9,C66>'Project description'!$C$10)),AND(E66=0,C66>0)),1,0)","v":0}]
[null,60,null,{"$f":"IF($E67=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G67=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C67>'Project description'!$C$9-1,$C67<'Project description'!$C$10),$E67/(1+'Regional data'!$E$18)^($C67-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E67>0,C67=\"\"),\"Please provide a financial year\",IF(AND(OR(C67>'Project description'!$C$10,C67<'Project description'!$C$9,C67<0),C67<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E67>0,OR(C67<'Project description'!$C$9,C67>'Project description'!$C$10)),AND(E67=0,C67>0)),1,0)","v":0}]
[null,61,null,{"$f":"IF($E68=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G68=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C68>'Project description'!$C$9-1,$C68<'Project description'!$C$10),$E68/(1+'Regional data'!$E$18)^($C68-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E68>0,C68=\"\"),\"Please provide a financial year\",IF(AND(OR(C68>'Project description'!$C$10,C68<'Project description'!$C$9,C68<0),C68<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E68>0,OR(C68<'Project description'!$C$9,C68>'Project description'!$C$10)),AND(E68=0,C68>0)),1,0)","v":0}]
[null,62,null,{"$f":"IF($E69=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G69=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C69>'Project description'!$C$9-1,$C69<'Project description'!$C$10),$E69/(1+'Regional data'!$E$18)^($C69-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E69>0,C69=\"\"),\"Please provide a financial year\",IF(AND(OR(C69>'Project description'!$C$10,C69<'Project description'!$C$9,C69<0),C69<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E69>0,OR(C69<'Project description'!$C$9,C69>'Project description'!$C$10)),AND(E69=0,C69>0)),1,0)","v":0}]
[null,63,null,{"$f":"IF($E70=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G70=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C70>'Project description'!$C$9-1,$C70<'Project description'!$C$10),$E70/(1+'Regional data'!$E$18)^($C70-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E70>0,C70=\"\"),\"Please provide a financial year\",IF(AND(OR(C70>'Project description'!$C$10,C70<'Project description'!$C$9,C70<0),C70<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E70>0,OR(C70<'Project description'!$C$9,C70>'Project description'!$C$10)),AND(E70=0,C70>0)),1,0)","v":0}]
[null,64,null,{"$f":"IF($E71=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G71=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C71>'Project description'!$C$9-1,$C71<'Project description'!$C$10),$E71/(1+'Regional data'!$E$18)^($C71-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E71>0,C71=\"\"),\"Please provide a financial year\",IF(AND(OR(C71>'Project description'!$C$10,C71<'Project description'!$C$9,C71<0),C71<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E71>0,OR(C71<'Project description'!$C$9,C71>'Project description'!$C$10)),AND(E71=0,C71>0)),1,0)","v":0}]
[null,65,null,{"$f":"IF($E72=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G72=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C72>'Project description'!$C$9-1,$C72<'Project description'!$C$10),$E72/(1+'Regional data'!$E$18)^($C72-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E72>0,C72=\"\"),\"Please provide a financial year\",IF(AND(OR(C72>'Project description'!$C$10,C72<'Project description'!$C$9,C72<0),C72<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E72>0,OR(C72<'Project description'!$C$9,C72>'Project description'!$C$10)),AND(E72=0,C72>0)),1,0)","v":0}]
[null,66,null,{"$f":"IF($E73=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G73=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C73>'Project description'!$C$9-1,$C73<'Project description'!$C$10),$E73/(1+'Regional data'!$E$18)^($C73-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E73>0,C73=\"\"),\"Please provide a financial year\",IF(AND(OR(C73>'Project description'!$C$10,C73<'Project description'!$C$9,C73<0),C73<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E73>0,OR(C73<'Project description'!$C$9,C73>'Project description'!$C$10)),AND(E73=0,C73>0)),1,0)","v":0}]
[null,67,null,{"$f":"IF($E74=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G74=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C74>'Project description'!$C$9-1,$C74<'Project description'!$C$10),$E74/(1+'Regional data'!$E$18)^($C74-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E74>0,C74=\"\"),\"Please provide a financial year\",IF(AND(OR(C74>'Project description'!$C$10,C74<'Project description'!$C$9,C74<0),C74<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E74>0,OR(C74<'Project description'!$C$9,C74>'Project description'!$C$10)),AND(E74=0,C74>0)),1,0)","v":0}]
[null,68,null,{"$f":"IF($E75=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G75=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C75>'Project description'!$C$9-1,$C75<'Project description'!$C$10),$E75/(1+'Regional data'!$E$18)^($C75-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E75>0,C75=\"\"),\"Please provide a financial year\",IF(AND(OR(C75>'Project description'!$C$10,C75<'Project description'!$C$9,C75<0),C75<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E75>0,OR(C75<'Project description'!$C$9,C75>'Project description'!$C$10)),AND(E75=0,C75>0)),1,0)","v":0}]
[null,69,null,{"$f":"IF($E76=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G76=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C76>'Project description'!$C$9-1,$C76<'Project description'!$C$10),$E76/(1+'Regional data'!$E$18)^($C76-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E76>0,C76=\"\"),\"Please provide a financial year\",IF(AND(OR(C76>'Project description'!$C$10,C76<'Project description'!$C$9,C76<0),C76<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E76>0,OR(C76<'Project description'!$C$9,C76>'Project description'!$C$10)),AND(E76=0,C76>0)),1,0)","v":0}]
[null,70,null,{"$f":"IF($E77=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G77=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C77>'Project description'!$C$9-1,$C77<'Project description'!$C$10),$E77/(1+'Regional data'!$E$18)^($C77-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E77>0,C77=\"\"),\"Please provide a financial year\",IF(AND(OR(C77>'Project description'!$C$10,C77<'Project description'!$C$9,C77<0),C77<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E77>0,OR(C77<'Project description'!$C$9,C77>'Project description'!$C$10)),AND(E77=0,C77>0)),1,0)","v":0}]
[null,71,null,{"$f":"IF($E78=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G78=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C78>'Project description'!$C$9-1,$C78<'Project description'!$C$10),$E78/(1+'Regional data'!$E$18)^($C78-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E78>0,C78=\"\"),\"Please provide a financial year\",IF(AND(OR(C78>'Project description'!$C$10,C78<'Project description'!$C$9,C78<0),C78<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E78>0,OR(C78<'Project description'!$C$9,C78>'Project description'!$C$10)),AND(E78=0,C78>0)),1,0)","v":0}]
[null,72,null,{"$f":"IF($E79=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G79=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C79>'Project description'!$C$9-1,$C79<'Project description'!$C$10),$E79/(1+'Regional data'!$E$18)^($C79-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E79>0,C79=\"\"),\"Please provide a financial year\",IF(AND(OR(C79>'Project description'!$C$10,C79<'Project description'!$C$9,C79<0),C79<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E79>0,OR(C79<'Project description'!$C$9,C79>'Project description'!$C$10)),AND(E79=0,C79>0)),1,0)","v":0}]
[null,73,null,{"$f":"IF($E80=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G80=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C80>'Project description'!$C$9-1,$C80<'Project description'!$C$10),$E80/(1+'Regional data'!$E$18)^($C80-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E80>0,C80=\"\"),\"Please provide a financial year\",IF(AND(OR(C80>'Project description'!$C$10,C80<'Project description'!$C$9,C80<0),C80<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E80>0,OR(C80<'Project description'!$C$9,C80>'Project description'!$C$10)),AND(E80=0,C80>0)),1,0)","v":0}]
[null,74,null,{"$f":"IF($E81=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G81=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C81>'Project description'!$C$9-1,$C81<'Project description'!$C$10),$E81/(1+'Regional data'!$E$18)^($C81-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E81>0,C81=\"\"),\"Please provide a financial year\",IF(AND(OR(C81>'Project description'!$C$10,C81<'Project description'!$C$9,C81<0),C81<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E81>0,OR(C81<'Project description'!$C$9,C81>'Project description'!$C$10)),AND(E81=0,C81>0)),1,0)","v":0}]
[null,75,null,{"$f":"IF($E82=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G82=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C82>'Project description'!$C$9-1,$C82<'Project description'!$C$10),$E82/(1+'Regional data'!$E$18)^($C82-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E82>0,C82=\"\"),\"Please provide a financial year\",IF(AND(OR(C82>'Project description'!$C$10,C82<'Project description'!$C$9,C82<0),C82<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E82>0,OR(C82<'Project description'!$C$9,C82>'Project description'!$C$10)),AND(E82=0,C82>0)),1,0)","v":0}]
[null,76,null,{"$f":"IF($E83=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G83=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C83>'Project description'!$C$9-1,$C83<'Project description'!$C$10),$E83/(1+'Regional data'!$E$18)^($C83-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E83>0,C83=\"\"),\"Please provide a financial year\",IF(AND(OR(C83>'Project description'!$C$10,C83<'Project description'!$C$9,C83<0),C83<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E83>0,OR(C83<'Project description'!$C$9,C83>'Project description'!$C$10)),AND(E83=0,C83>0)),1,0)","v":0}]
[null,77,null,{"$f":"IF($E84=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G84=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C84>'Project description'!$C$9-1,$C84<'Project description'!$C$10),$E84/(1+'Regional data'!$E$18)^($C84-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E84>0,C84=\"\"),\"Please provide a financial year\",IF(AND(OR(C84>'Project description'!$C$10,C84<'Project description'!$C$9,C84<0),C84<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E84>0,OR(C84<'Project description'!$C$9,C84>'Project description'!$C$10)),AND(E84=0,C84>0)),1,0)","v":0}]
[null,78,null,{"$f":"IF($E85=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G85=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C85>'Project description'!$C$9-1,$C85<'Project description'!$C$10),$E85/(1+'Regional data'!$E$18)^($C85-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E85>0,C85=\"\"),\"Please provide a financial year\",IF(AND(OR(C85>'Project description'!$C$10,C85<'Project description'!$C$9,C85<0),C85<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E85>0,OR(C85<'Project description'!$C$9,C85>'Project description'!$C$10)),AND(E85=0,C85>0)),1,0)","v":0}]
[null,79,null,{"$f":"IF($E86=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G86=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C86>'Project description'!$C$9-1,$C86<'Project description'!$C$10),$E86/(1+'Regional data'!$E$18)^($C86-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E86>0,C86=\"\"),\"Please provide a financial year\",IF(AND(OR(C86>'Project description'!$C$10,C86<'Project description'!$C$9,C86<0),C86<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E86>0,OR(C86<'Project description'!$C$9,C86>'Project description'!$C$10)),AND(E86=0,C86>0)),1,0)","v":0}]
[null,80,null,{"$f":"IF($E87=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G87=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C87>'Project description'!$C$9-1,$C87<'Project description'!$C$10),$E87/(1+'Regional data'!$E$18)^($C87-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E87>0,C87=\"\"),\"Please provide a financial year\",IF(AND(OR(C87>'Project description'!$C$10,C87<'Project description'!$C$9,C87<0),C87<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E87>0,OR(C87<'Project description'!$C$9,C87>'Project description'!$C$10)),AND(E87=0,C87>0)),1,0)","v":0}]
[null,81,null,{"$f":"IF($E88=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G88=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C88>'Project description'!$C$9-1,$C88<'Project description'!$C$10),$E88/(1+'Regional data'!$E$18)^($C88-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E88>0,C88=\"\"),\"Please provide a financial year\",IF(AND(OR(C88>'Project description'!$C$10,C88<'Project description'!$C$9,C88<0),C88<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E88>0,OR(C88<'Project description'!$C$9,C88>'Project description'!$C$10)),AND(E88=0,C88>0)),1,0)","v":0}]
[null,82,null,{"$f":"IF($E89=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G89=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C89>'Project description'!$C$9-1,$C89<'Project description'!$C$10),$E89/(1+'Regional data'!$E$18)^($C89-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E89>0,C89=\"\"),\"Please provide a financial year\",IF(AND(OR(C89>'Project description'!$C$10,C89<'Project description'!$C$9,C89<0),C89<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E89>0,OR(C89<'Project description'!$C$9,C89>'Project description'!$C$10)),AND(E89=0,C89>0)),1,0)","v":0}]
[null,83,null,{"$f":"IF($E90=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G90=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C90>'Project description'!$C$9-1,$C90<'Project description'!$C$10),$E90/(1+'Regional data'!$E$18)^($C90-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E90>0,C90=\"\"),\"Please provide a financial year\",IF(AND(OR(C90>'Project description'!$C$10,C90<'Project description'!$C$9,C90<0),C90<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E90>0,OR(C90<'Project description'!$C$9,C90>'Project description'!$C$10)),AND(E90=0,C90>0)),1,0)","v":0}]
[null,84,null,{"$f":"IF($E91=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G91=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C91>'Project description'!$C$9-1,$C91<'Project description'!$C$10),$E91/(1+'Regional data'!$E$18)^($C91-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E91>0,C91=\"\"),\"Please provide a financial year\",IF(AND(OR(C91>'Project description'!$C$10,C91<'Project description'!$C$9,C91<0),C91<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E91>0,OR(C91<'Project description'!$C$9,C91>'Project description'!$C$10)),AND(E91=0,C91>0)),1,0)","v":0}]
[null,85,null,{"$f":"IF($E92=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G92=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C92>'Project description'!$C$9-1,$C92<'Project description'!$C$10),$E92/(1+'Regional data'!$E$18)^($C92-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E92>0,C92=\"\"),\"Please provide a financial year\",IF(AND(OR(C92>'Project description'!$C$10,C92<'Project description'!$C$9,C92<0),C92<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E92>0,OR(C92<'Project description'!$C$9,C92>'Project description'!$C$10)),AND(E92=0,C92>0)),1,0)","v":0}]
[null,86,null,{"$f":"IF($E93=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G93=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C93>'Project description'!$C$9-1,$C93<'Project description'!$C$10),$E93/(1+'Regional data'!$E$18)^($C93-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E93>0,C93=\"\"),\"Please provide a financial year\",IF(AND(OR(C93>'Project description'!$C$10,C93<'Project description'!$C$9,C93<0),C93<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E93>0,OR(C93<'Project description'!$C$9,C93>'Project description'!$C$10)),AND(E93=0,C93>0)),1,0)","v":0}]
[null,87,null,{"$f":"IF($E94=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G94=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C94>'Project description'!$C$9-1,$C94<'Project description'!$C$10),$E94/(1+'Regional data'!$E$18)^($C94-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E94>0,C94=\"\"),\"Please provide a financial year\",IF(AND(OR(C94>'Project description'!$C$10,C94<'Project description'!$C$9,C94<0),C94<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E94>0,OR(C94<'Project description'!$C$9,C94>'Project description'!$C$10)),AND(E94=0,C94>0)),1,0)","v":0}]
[null,88,null,{"$f":"IF($E95=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G95=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C95>'Project description'!$C$9-1,$C95<'Project description'!$C$10),$E95/(1+'Regional data'!$E$18)^($C95-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E95>0,C95=\"\"),\"Please provide a financial year\",IF(AND(OR(C95>'Project description'!$C$10,C95<'Project description'!$C$9,C95<0),C95<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E95>0,OR(C95<'Project description'!$C$9,C95>'Project description'!$C$10)),AND(E95=0,C95>0)),1,0)","v":0}]
[null,89,null,{"$f":"IF($E96=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G96=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C96>'Project description'!$C$9-1,$C96<'Project description'!$C$10),$E96/(1+'Regional data'!$E$18)^($C96-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E96>0,C96=\"\"),\"Please provide a financial year\",IF(AND(OR(C96>'Project description'!$C$10,C96<'Project description'!$C$9,C96<0),C96<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E96>0,OR(C96<'Project description'!$C$9,C96>'Project description'!$C$10)),AND(E96=0,C96>0)),1,0)","v":0}]
[null,90,null,{"$f":"IF($E97=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G97=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C97>'Project description'!$C$9-1,$C97<'Project description'!$C$10),$E97/(1+'Regional data'!$E$18)^($C97-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E97>0,C97=\"\"),\"Please provide a financial year\",IF(AND(OR(C97>'Project description'!$C$10,C97<'Project description'!$C$9,C97<0),C97<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E97>0,OR(C97<'Project description'!$C$9,C97>'Project description'!$C$10)),AND(E97=0,C97>0)),1,0)","v":0}]
[null,91,null,{"$f":"IF($E98=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G98=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C98>'Project description'!$C$9-1,$C98<'Project description'!$C$10),$E98/(1+'Regional data'!$E$18)^($C98-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E98>0,C98=\"\"),\"Please provide a financial year\",IF(AND(OR(C98>'Project description'!$C$10,C98<'Project description'!$C$9,C98<0),C98<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E98>0,OR(C98<'Project description'!$C$9,C98>'Project description'!$C$10)),AND(E98=0,C98>0)),1,0)","v":0}]
[null,92,null,{"$f":"IF($E99=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G99=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C99>'Project description'!$C$9-1,$C99<'Project description'!$C$10),$E99/(1+'Regional data'!$E$18)^($C99-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E99>0,C99=\"\"),\"Please provide a financial year\",IF(AND(OR(C99>'Project description'!$C$10,C99<'Project description'!$C$9,C99<0),C99<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E99>0,OR(C99<'Project description'!$C$9,C99>'Project description'!$C$10)),AND(E99=0,C99>0)),1,0)","v":0}]
[null,93,null,{"$f":"IF($E100=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G100=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C100>'Project description'!$C$9-1,$C100<'Project description'!$C$10),$E100/(1+'Regional data'!$E$18)^($C100-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E100>0,C100=\"\"),\"Please provide a financial year\",IF(AND(OR(C100>'Project description'!$C$10,C100<'Project description'!$C$9,C100<0),C100<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E100>0,OR(C100<'Project description'!$C$9,C100>'Project description'!$C$10)),AND(E100=0,C100>0)),1,0)","v":0}]
[null,94,null,{"$f":"IF($E101=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G101=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C101>'Project description'!$C$9-1,$C101<'Project description'!$C$10),$E101/(1+'Regional data'!$E$18)^($C101-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E101>0,C101=\"\"),\"Please provide a financial year\",IF(AND(OR(C101>'Project description'!$C$10,C101<'Project description'!$C$9,C101<0),C101<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E101>0,OR(C101<'Project description'!$C$9,C101>'Project description'!$C$10)),AND(E101=0,C101>0)),1,0)","v":0}]
[null,95,null,{"$f":"IF($E102=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G102=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C102>'Project description'!$C$9-1,$C102<'Project description'!$C$10),$E102/(1+'Regional data'!$E$18)^($C102-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E102>0,C102=\"\"),\"Please provide a financial year\",IF(AND(OR(C102>'Project description'!$C$10,C102<'Project description'!$C$9,C102<0),C102<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E102>0,OR(C102<'Project description'!$C$9,C102>'Project description'!$C$10)),AND(E102=0,C102>0)),1,0)","v":0}]
[null,96,null,{"$f":"IF($E103=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G103=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C103>'Project description'!$C$9-1,$C103<'Project description'!$C$10),$E103/(1+'Regional data'!$E$18)^($C103-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E103>0,C103=\"\"),\"Please provide a financial year\",IF(AND(OR(C103>'Project description'!$C$10,C103<'Project description'!$C$9,C103<0),C103<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E103>0,OR(C103<'Project description'!$C$9,C103>'Project description'!$C$10)),AND(E103=0,C103>0)),1,0)","v":0}]
[null,97,null,{"$f":"IF($E104=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G104=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C104>'Project description'!$C$9-1,$C104<'Project description'!$C$10),$E104/(1+'Regional data'!$E$18)^($C104-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E104>0,C104=\"\"),\"Please provide a financial year\",IF(AND(OR(C104>'Project description'!$C$10,C104<'Project description'!$C$9,C104<0),C104<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E104>0,OR(C104<'Project description'!$C$9,C104>'Project description'!$C$10)),AND(E104=0,C104>0)),1,0)","v":0}]
[null,98,null,{"$f":"IF($E105=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G105=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C105>'Project description'!$C$9-1,$C105<'Project description'!$C$10),$E105/(1+'Regional data'!$E$18)^($C105-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E105>0,C105=\"\"),\"Please provide a financial year\",IF(AND(OR(C105>'Project description'!$C$10,C105<'Project description'!$C$9,C105<0),C105<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E105>0,OR(C105<'Project description'!$C$9,C105>'Project description'!$C$10)),AND(E105=0,C105>0)),1,0)","v":0}]
[null,99,null,{"$f":"IF($E106=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G106=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C106>'Project description'!$C$9-1,$C106<'Project description'!$C$10),$E106/(1+'Regional data'!$E$18)^($C106-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E106>0,C106=\"\"),\"Please provide a financial year\",IF(AND(OR(C106>'Project description'!$C$10,C106<'Project description'!$C$9,C106<0),C106<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E106>0,OR(C106<'Project description'!$C$9,C106>'Project description'!$C$10)),AND(E106=0,C106>0)),1,0)","v":0}]
[null,100,null,{"$f":"IF($E107=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G107=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C107>'Project description'!$C$9-1,$C107<'Project description'!$C$10),$E107/(1+'Regional data'!$E$18)^($C107-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E107>0,C107=\"\"),\"Please provide a financial year\",IF(AND(OR(C107>'Project description'!$C$10,C107<'Project description'!$C$9,C107<0),C107<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E107>0,OR(C107<'Project description'!$C$9,C107>'Project description'!$C$10)),AND(E107=0,C107>0)),1,0)","v":0}]
[null,101,null,{"$f":"IF($E108=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G108=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C108>'Project description'!$C$9-1,$C108<'Project description'!$C$10),$E108/(1+'Regional data'!$E$18)^($C108-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E108>0,C108=\"\"),\"Please provide a financial year\",IF(AND(OR(C108>'Project description'!$C$10,C108<'Project description'!$C$9,C108<0),C108<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E108>0,OR(C108<'Project description'!$C$9,C108>'Project description'!$C$10)),AND(E108=0,C108>0)),1,0)","v":0}]
[null,102,null,{"$f":"IF($E109=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G109=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C109>'Project description'!$C$9-1,$C109<'Project description'!$C$10),$E109/(1+'Regional data'!$E$18)^($C109-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E109>0,C109=\"\"),\"Please provide a financial year\",IF(AND(OR(C109>'Project description'!$C$10,C109<'Project description'!$C$9,C109<0),C109<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E109>0,OR(C109<'Project description'!$C$9,C109>'Project description'!$C$10)),AND(E109=0,C109>0)),1,0)","v":0}]
[null,103,null,{"$f":"IF($E110=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G110=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C110>'Project description'!$C$9-1,$C110<'Project description'!$C$10),$E110/(1+'Regional data'!$E$18)^($C110-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E110>0,C110=\"\"),\"Please provide a financial year\",IF(AND(OR(C110>'Project description'!$C$10,C110<'Project description'!$C$9,C110<0),C110<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E110>0,OR(C110<'Project description'!$C$9,C110>'Project description'!$C$10)),AND(E110=0,C110>0)),1,0)","v":0}]
[null,104,null,{"$f":"IF($E111=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G111=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C111>'Project description'!$C$9-1,$C111<'Project description'!$C$10),$E111/(1+'Regional data'!$E$18)^($C111-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E111>0,C111=\"\"),\"Please provide a financial year\",IF(AND(OR(C111>'Project description'!$C$10,C111<'Project description'!$C$9,C111<0),C111<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E111>0,OR(C111<'Project description'!$C$9,C111>'Project description'!$C$10)),AND(E111=0,C111>0)),1,0)","v":0}]
[null,105,null,{"$f":"IF($E112=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G112=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C112>'Project description'!$C$9-1,$C112<'Project description'!$C$10),$E112/(1+'Regional data'!$E$18)^($C112-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E112>0,C112=\"\"),\"Please provide a financial year\",IF(AND(OR(C112>'Project description'!$C$10,C112<'Project description'!$C$9,C112<0),C112<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E112>0,OR(C112<'Project description'!$C$9,C112>'Project description'!$C$10)),AND(E112=0,C112>0)),1,0)","v":0}]
[null,106,null,{"$f":"IF($E113=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G113=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C113>'Project description'!$C$9-1,$C113<'Project description'!$C$10),$E113/(1+'Regional data'!$E$18)^($C113-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E113>0,C113=\"\"),\"Please provide a financial year\",IF(AND(OR(C113>'Project description'!$C$10,C113<'Project description'!$C$9,C113<0),C113<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E113>0,OR(C113<'Project description'!$C$9,C113>'Project description'!$C$10)),AND(E113=0,C113>0)),1,0)","v":0}]
[null,107,null,{"$f":"IF($E114=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G114=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C114>'Project description'!$C$9-1,$C114<'Project description'!$C$10),$E114/(1+'Regional data'!$E$18)^($C114-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E114>0,C114=\"\"),\"Please provide a financial year\",IF(AND(OR(C114>'Project description'!$C$10,C114<'Project description'!$C$9,C114<0),C114<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E114>0,OR(C114<'Project description'!$C$9,C114>'Project description'!$C$10)),AND(E114=0,C114>0)),1,0)","v":0}]
[null,108,null,{"$f":"IF($E115=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G115=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C115>'Project description'!$C$9-1,$C115<'Project description'!$C$10),$E115/(1+'Regional data'!$E$18)^($C115-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E115>0,C115=\"\"),\"Please provide a financial year\",IF(AND(OR(C115>'Project description'!$C$10,C115<'Project description'!$C$9,C115<0),C115<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E115>0,OR(C115<'Project description'!$C$9,C115>'Project description'!$C$10)),AND(E115=0,C115>0)),1,0)","v":0}]
[null,109,null,{"$f":"IF($E116=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G116=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C116>'Project description'!$C$9-1,$C116<'Project description'!$C$10),$E116/(1+'Regional data'!$E$18)^($C116-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E116>0,C116=\"\"),\"Please provide a financial year\",IF(AND(OR(C116>'Project description'!$C$10,C116<'Project description'!$C$9,C116<0),C116<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E116>0,OR(C116<'Project description'!$C$9,C116>'Project description'!$C$10)),AND(E116=0,C116>0)),1,0)","v":0}]
[null,110,null,{"$f":"IF($E117=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G117=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C117>'Project description'!$C$9-1,$C117<'Project description'!$C$10),$E117/(1+'Regional data'!$E$18)^($C117-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E117>0,C117=\"\"),\"Please provide a financial year\",IF(AND(OR(C117>'Project description'!$C$10,C117<'Project description'!$C$9,C117<0),C117<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E117>0,OR(C117<'Project description'!$C$9,C117>'Project description'!$C$10)),AND(E117=0,C117>0)),1,0)","v":0}]
[null,111,null,{"$f":"IF($E118=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G118=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C118>'Project description'!$C$9-1,$C118<'Project description'!$C$10),$E118/(1+'Regional data'!$E$18)^($C118-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E118>0,C118=\"\"),\"Please provide a financial year\",IF(AND(OR(C118>'Project description'!$C$10,C118<'Project description'!$C$9,C118<0),C118<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E118>0,OR(C118<'Project description'!$C$9,C118>'Project description'!$C$10)),AND(E118=0,C118>0)),1,0)","v":0}]
[null,112,null,{"$f":"IF($E119=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G119=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C119>'Project description'!$C$9-1,$C119<'Project description'!$C$10),$E119/(1+'Regional data'!$E$18)^($C119-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E119>0,C119=\"\"),\"Please provide a financial year\",IF(AND(OR(C119>'Project description'!$C$10,C119<'Project description'!$C$9,C119<0),C119<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E119>0,OR(C119<'Project description'!$C$9,C119>'Project description'!$C$10)),AND(E119=0,C119>0)),1,0)","v":0}]
[null,113,null,{"$f":"IF($E120=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G120=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C120>'Project description'!$C$9-1,$C120<'Project description'!$C$10),$E120/(1+'Regional data'!$E$18)^($C120-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E120>0,C120=\"\"),\"Please provide a financial year\",IF(AND(OR(C120>'Project description'!$C$10,C120<'Project description'!$C$9,C120<0),C120<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E120>0,OR(C120<'Project description'!$C$9,C120>'Project description'!$C$10)),AND(E120=0,C120>0)),1,0)","v":0}]
[null,114,null,{"$f":"IF($E121=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G121=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C121>'Project description'!$C$9-1,$C121<'Project description'!$C$10),$E121/(1+'Regional data'!$E$18)^($C121-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E121>0,C121=\"\"),\"Please provide a financial year\",IF(AND(OR(C121>'Project description'!$C$10,C121<'Project description'!$C$9,C121<0),C121<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E121>0,OR(C121<'Project description'!$C$9,C121>'Project description'!$C$10)),AND(E121=0,C121>0)),1,0)","v":0}]
[null,115,null,{"$f":"IF($E122=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G122=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C122>'Project description'!$C$9-1,$C122<'Project description'!$C$10),$E122/(1+'Regional data'!$E$18)^($C122-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E122>0,C122=\"\"),\"Please provide a financial year\",IF(AND(OR(C122>'Project description'!$C$10,C122<'Project description'!$C$9,C122<0),C122<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E122>0,OR(C122<'Project description'!$C$9,C122>'Project description'!$C$10)),AND(E122=0,C122>0)),1,0)","v":0}]
[null,116,null,{"$f":"IF($E123=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G123=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C123>'Project description'!$C$9-1,$C123<'Project description'!$C$10),$E123/(1+'Regional data'!$E$18)^($C123-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E123>0,C123=\"\"),\"Please provide a financial year\",IF(AND(OR(C123>'Project description'!$C$10,C123<'Project description'!$C$9,C123<0),C123<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E123>0,OR(C123<'Project description'!$C$9,C123>'Project description'!$C$10)),AND(E123=0,C123>0)),1,0)","v":0}]
[null,117,null,{"$f":"IF($E124=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G124=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C124>'Project description'!$C$9-1,$C124<'Project description'!$C$10),$E124/(1+'Regional data'!$E$18)^($C124-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E124>0,C124=\"\"),\"Please provide a financial year\",IF(AND(OR(C124>'Project description'!$C$10,C124<'Project description'!$C$9,C124<0),C124<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E124>0,OR(C124<'Project description'!$C$9,C124>'Project description'!$C$10)),AND(E124=0,C124>0)),1,0)","v":0}]
[null,118,null,{"$f":"IF($E125=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G125=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C125>'Project description'!$C$9-1,$C125<'Project description'!$C$10),$E125/(1+'Regional data'!$E$18)^($C125-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E125>0,C125=\"\"),\"Please provide a financial year\",IF(AND(OR(C125>'Project description'!$C$10,C125<'Project description'!$C$9,C125<0),C125<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E125>0,OR(C125<'Project description'!$C$9,C125>'Project description'!$C$10)),AND(E125=0,C125>0)),1,0)","v":0}]
[null,119,null,{"$f":"IF($E126=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G126=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C126>'Project description'!$C$9-1,$C126<'Project description'!$C$10),$E126/(1+'Regional data'!$E$18)^($C126-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E126>0,C126=\"\"),\"Please provide a financial year\",IF(AND(OR(C126>'Project description'!$C$10,C126<'Project description'!$C$9,C126<0),C126<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E126>0,OR(C126<'Project description'!$C$9,C126>'Project description'!$C$10)),AND(E126=0,C126>0)),1,0)","v":0}]
[null,120,null,{"$f":"IF($E127=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G127=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C127>'Project description'!$C$9-1,$C127<'Project description'!$C$10),$E127/(1+'Regional data'!$E$18)^($C127-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E127>0,C127=\"\"),\"Please provide a financial year\",IF(AND(OR(C127>'Project description'!$C$10,C127<'Project description'!$C$9,C127<0),C127<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E127>0,OR(C127<'Project description'!$C$9,C127>'Project description'!$C$10)),AND(E127=0,C127>0)),1,0)","v":0}]
[null,121,null,{"$f":"IF($E128=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G128=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C128>'Project description'!$C$9-1,$C128<'Project description'!$C$10),$E128/(1+'Regional data'!$E$18)^($C128-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E128>0,C128=\"\"),\"Please provide a financial year\",IF(AND(OR(C128>'Project description'!$C$10,C128<'Project description'!$C$9,C128<0),C128<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E128>0,OR(C128<'Project description'!$C$9,C128>'Project description'!$C$10)),AND(E128=0,C128>0)),1,0)","v":0}]
[null,122,null,{"$f":"IF($E129=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G129=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C129>'Project description'!$C$9-1,$C129<'Project description'!$C$10),$E129/(1+'Regional data'!$E$18)^($C129-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E129>0,C129=\"\"),\"Please provide a financial year\",IF(AND(OR(C129>'Project description'!$C$10,C129<'Project description'!$C$9,C129<0),C129<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E129>0,OR(C129<'Project description'!$C$9,C129>'Project description'!$C$10)),AND(E129=0,C129>0)),1,0)","v":0}]
[null,123,null,{"$f":"IF($E130=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G130=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C130>'Project description'!$C$9-1,$C130<'Project description'!$C$10),$E130/(1+'Regional data'!$E$18)^($C130-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E130>0,C130=\"\"),\"Please provide a financial year\",IF(AND(OR(C130>'Project description'!$C$10,C130<'Project description'!$C$9,C130<0),C130<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E130>0,OR(C130<'Project description'!$C$9,C130>'Project description'!$C$10)),AND(E130=0,C130>0)),1,0)","v":0}]
[null,124,null,{"$f":"IF($E131=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G131=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C131>'Project description'!$C$9-1,$C131<'Project description'!$C$10),$E131/(1+'Regional data'!$E$18)^($C131-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E131>0,C131=\"\"),\"Please provide a financial year\",IF(AND(OR(C131>'Project description'!$C$10,C131<'Project description'!$C$9,C131<0),C131<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E131>0,OR(C131<'Project description'!$C$9,C131>'Project description'!$C$10)),AND(E131=0,C131>0)),1,0)","v":0}]
[null,125,null,{"$f":"IF($E132=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G132=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C132>'Project description'!$C$9-1,$C132<'Project description'!$C$10),$E132/(1+'Regional data'!$E$18)^($C132-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E132>0,C132=\"\"),\"Please provide a financial year\",IF(AND(OR(C132>'Project description'!$C$10,C132<'Project description'!$C$9,C132<0),C132<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E132>0,OR(C132<'Project description'!$C$9,C132>'Project description'!$C$10)),AND(E132=0,C132>0)),1,0)","v":0}]
[null,126,null,{"$f":"IF($E133=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G133=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C133>'Project description'!$C$9-1,$C133<'Project description'!$C$10),$E133/(1+'Regional data'!$E$18)^($C133-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E133>0,C133=\"\"),\"Please provide a financial year\",IF(AND(OR(C133>'Project description'!$C$10,C133<'Project description'!$C$9,C133<0),C133<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E133>0,OR(C133<'Project description'!$C$9,C133>'Project description'!$C$10)),AND(E133=0,C133>0)),1,0)","v":0}]
[null,127,null,{"$f":"IF($E134=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G134=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C134>'Project description'!$C$9-1,$C134<'Project description'!$C$10),$E134/(1+'Regional data'!$E$18)^($C134-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E134>0,C134=\"\"),\"Please provide a financial year\",IF(AND(OR(C134>'Project description'!$C$10,C134<'Project description'!$C$9,C134<0),C134<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E134>0,OR(C134<'Project description'!$C$9,C134>'Project description'!$C$10)),AND(E134=0,C134>0)),1,0)","v":0}]
[null,128,null,{"$f":"IF($E135=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G135=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C135>'Project description'!$C$9-1,$C135<'Project description'!$C$10),$E135/(1+'Regional data'!$E$18)^($C135-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E135>0,C135=\"\"),\"Please provide a financial year\",IF(AND(OR(C135>'Project description'!$C$10,C135<'Project description'!$C$9,C135<0),C135<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E135>0,OR(C135<'Project description'!$C$9,C135>'Project description'!$C$10)),AND(E135=0,C135>0)),1,0)","v":0}]
[null,129,null,{"$f":"IF($E136=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G136=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C136>'Project description'!$C$9-1,$C136<'Project description'!$C$10),$E136/(1+'Regional data'!$E$18)^($C136-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E136>0,C136=\"\"),\"Please provide a financial year\",IF(AND(OR(C136>'Project description'!$C$10,C136<'Project description'!$C$9,C136<0),C136<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E136>0,OR(C136<'Project description'!$C$9,C136>'Project description'!$C$10)),AND(E136=0,C136>0)),1,0)","v":0}]
[null,130,null,{"$f":"IF($E137=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G137=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C137>'Project description'!$C$9-1,$C137<'Project description'!$C$10),$E137/(1+'Regional data'!$E$18)^($C137-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E137>0,C137=\"\"),\"Please provide a financial year\",IF(AND(OR(C137>'Project description'!$C$10,C137<'Project description'!$C$9,C137<0),C137<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E137>0,OR(C137<'Project description'!$C$9,C137>'Project description'!$C$10)),AND(E137=0,C137>0)),1,0)","v":0}]
[null,131,null,{"$f":"IF($E138=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G138=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C138>'Project description'!$C$9-1,$C138<'Project description'!$C$10),$E138/(1+'Regional data'!$E$18)^($C138-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E138>0,C138=\"\"),\"Please provide a financial year\",IF(AND(OR(C138>'Project description'!$C$10,C138<'Project description'!$C$9,C138<0),C138<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E138>0,OR(C138<'Project description'!$C$9,C138>'Project description'!$C$10)),AND(E138=0,C138>0)),1,0)","v":0}]
[null,132,null,{"$f":"IF($E139=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G139=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C139>'Project description'!$C$9-1,$C139<'Project description'!$C$10),$E139/(1+'Regional data'!$E$18)^($C139-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E139>0,C139=\"\"),\"Please provide a financial year\",IF(AND(OR(C139>'Project description'!$C$10,C139<'Project description'!$C$9,C139<0),C139<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E139>0,OR(C139<'Project description'!$C$9,C139>'Project description'!$C$10)),AND(E139=0,C139>0)),1,0)","v":0}]
[null,133,null,{"$f":"IF($E140=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G140=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C140>'Project description'!$C$9-1,$C140<'Project description'!$C$10),$E140/(1+'Regional data'!$E$18)^($C140-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E140>0,C140=\"\"),\"Please provide a financial year\",IF(AND(OR(C140>'Project description'!$C$10,C140<'Project description'!$C$9,C140<0),C140<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E140>0,OR(C140<'Project description'!$C$9,C140>'Project description'!$C$10)),AND(E140=0,C140>0)),1,0)","v":0}]
[null,134,null,{"$f":"IF($E141=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G141=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C141>'Project description'!$C$9-1,$C141<'Project description'!$C$10),$E141/(1+'Regional data'!$E$18)^($C141-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E141>0,C141=\"\"),\"Please provide a financial year\",IF(AND(OR(C141>'Project description'!$C$10,C141<'Project description'!$C$9,C141<0),C141<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E141>0,OR(C141<'Project description'!$C$9,C141>'Project description'!$C$10)),AND(E141=0,C141>0)),1,0)","v":0}]
[null,135,null,{"$f":"IF($E142=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G142=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C142>'Project description'!$C$9-1,$C142<'Project description'!$C$10),$E142/(1+'Regional data'!$E$18)^($C142-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E142>0,C142=\"\"),\"Please provide a financial year\",IF(AND(OR(C142>'Project description'!$C$10,C142<'Project description'!$C$9,C142<0),C142<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E142>0,OR(C142<'Project description'!$C$9,C142>'Project description'!$C$10)),AND(E142=0,C142>0)),1,0)","v":0}]
[null,136,null,{"$f":"IF($E143=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G143=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C143>'Project description'!$C$9-1,$C143<'Project description'!$C$10),$E143/(1+'Regional data'!$E$18)^($C143-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E143>0,C143=\"\"),\"Please provide a financial year\",IF(AND(OR(C143>'Project description'!$C$10,C143<'Project description'!$C$9,C143<0),C143<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E143>0,OR(C143<'Project description'!$C$9,C143>'Project description'!$C$10)),AND(E143=0,C143>0)),1,0)","v":0}]
[null,137,null,{"$f":"IF($E144=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G144=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C144>'Project description'!$C$9-1,$C144<'Project description'!$C$10),$E144/(1+'Regional data'!$E$18)^($C144-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E144>0,C144=\"\"),\"Please provide a financial year\",IF(AND(OR(C144>'Project description'!$C$10,C144<'Project description'!$C$9,C144<0),C144<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E144>0,OR(C144<'Project description'!$C$9,C144>'Project description'!$C$10)),AND(E144=0,C144>0)),1,0)","v":0}]
[null,138,null,{"$f":"IF($E145=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G145=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C145>'Project description'!$C$9-1,$C145<'Project description'!$C$10),$E145/(1+'Regional data'!$E$18)^($C145-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E145>0,C145=\"\"),\"Please provide a financial year\",IF(AND(OR(C145>'Project description'!$C$10,C145<'Project description'!$C$9,C145<0),C145<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E145>0,OR(C145<'Project description'!$C$9,C145>'Project description'!$C$10)),AND(E145=0,C145>0)),1,0)","v":0}]
[null,139,null,{"$f":"IF($E146=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G146=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C146>'Project description'!$C$9-1,$C146<'Project description'!$C$10),$E146/(1+'Regional data'!$E$18)^($C146-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E146>0,C146=\"\"),\"Please provide a financial year\",IF(AND(OR(C146>'Project description'!$C$10,C146<'Project description'!$C$9,C146<0),C146<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E146>0,OR(C146<'Project description'!$C$9,C146>'Project description'!$C$10)),AND(E146=0,C146>0)),1,0)","v":0}]
[null,140,null,{"$f":"IF($E147=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G147=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C147>'Project description'!$C$9-1,$C147<'Project description'!$C$10),$E147/(1+'Regional data'!$E$18)^($C147-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E147>0,C147=\"\"),\"Please provide a financial year\",IF(AND(OR(C147>'Project description'!$C$10,C147<'Project description'!$C$9,C147<0),C147<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E147>0,OR(C147<'Project description'!$C$9,C147>'Project description'!$C$10)),AND(E147=0,C147>0)),1,0)","v":0}]
[null,141,null,{"$f":"IF($E148=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G148=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C148>'Project description'!$C$9-1,$C148<'Project description'!$C$10),$E148/(1+'Regional data'!$E$18)^($C148-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E148>0,C148=\"\"),\"Please provide a financial year\",IF(AND(OR(C148>'Project description'!$C$10,C148<'Project description'!$C$9,C148<0),C148<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E148>0,OR(C148<'Project description'!$C$9,C148>'Project description'!$C$10)),AND(E148=0,C148>0)),1,0)","v":0}]
[null,142,null,{"$f":"IF($E149=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G149=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C149>'Project description'!$C$9-1,$C149<'Project description'!$C$10),$E149/(1+'Regional data'!$E$18)^($C149-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E149>0,C149=\"\"),\"Please provide a financial year\",IF(AND(OR(C149>'Project description'!$C$10,C149<'Project description'!$C$9,C149<0),C149<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E149>0,OR(C149<'Project description'!$C$9,C149>'Project description'!$C$10)),AND(E149=0,C149>0)),1,0)","v":0}]
[null,143,null,{"$f":"IF($E150=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G150=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C150>'Project description'!$C$9-1,$C150<'Project description'!$C$10),$E150/(1+'Regional data'!$E$18)^($C150-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E150>0,C150=\"\"),\"Please provide a financial year\",IF(AND(OR(C150>'Project description'!$C$10,C150<'Project description'!$C$9,C150<0),C150<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E150>0,OR(C150<'Project description'!$C$9,C150>'Project description'!$C$10)),AND(E150=0,C150>0)),1,0)","v":0}]
[null,144,null,{"$f":"IF($E151=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G151=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C151>'Project description'!$C$9-1,$C151<'Project description'!$C$10),$E151/(1+'Regional data'!$E$18)^($C151-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E151>0,C151=\"\"),\"Please provide a financial year\",IF(AND(OR(C151>'Project description'!$C$10,C151<'Project description'!$C$9,C151<0),C151<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E151>0,OR(C151<'Project description'!$C$9,C151>'Project description'!$C$10)),AND(E151=0,C151>0)),1,0)","v":0}]
[null,145,null,{"$f":"IF($E152=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G152=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C152>'Project description'!$C$9-1,$C152<'Project description'!$C$10),$E152/(1+'Regional data'!$E$18)^($C152-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E152>0,C152=\"\"),\"Please provide a financial year\",IF(AND(OR(C152>'Project description'!$C$10,C152<'Project description'!$C$9,C152<0),C152<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E152>0,OR(C152<'Project description'!$C$9,C152>'Project description'!$C$10)),AND(E152=0,C152>0)),1,0)","v":0}]
[null,146,null,{"$f":"IF($E153=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G153=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C153>'Project description'!$C$9-1,$C153<'Project description'!$C$10),$E153/(1+'Regional data'!$E$18)^($C153-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E153>0,C153=\"\"),\"Please provide a financial year\",IF(AND(OR(C153>'Project description'!$C$10,C153<'Project description'!$C$9,C153<0),C153<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E153>0,OR(C153<'Project description'!$C$9,C153>'Project description'!$C$10)),AND(E153=0,C153>0)),1,0)","v":0}]
[null,147,null,{"$f":"IF($E154=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G154=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C154>'Project description'!$C$9-1,$C154<'Project description'!$C$10),$E154/(1+'Regional data'!$E$18)^($C154-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E154>0,C154=\"\"),\"Please provide a financial year\",IF(AND(OR(C154>'Project description'!$C$10,C154<'Project description'!$C$9,C154<0),C154<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E154>0,OR(C154<'Project description'!$C$9,C154>'Project description'!$C$10)),AND(E154=0,C154>0)),1,0)","v":0}]
[null,148,null,{"$f":"IF($E155=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G155=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C155>'Project description'!$C$9-1,$C155<'Project description'!$C$10),$E155/(1+'Regional data'!$E$18)^($C155-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E155>0,C155=\"\"),\"Please provide a financial year\",IF(AND(OR(C155>'Project description'!$C$10,C155<'Project description'!$C$9,C155<0),C155<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E155>0,OR(C155<'Project description'!$C$9,C155>'Project description'!$C$10)),AND(E155=0,C155>0)),1,0)","v":0}]
[null,149,null,{"$f":"IF($E156=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G156=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C156>'Project description'!$C$9-1,$C156<'Project description'!$C$10),$E156/(1+'Regional data'!$E$18)^($C156-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E156>0,C156=\"\"),\"Please provide a financial year\",IF(AND(OR(C156>'Project description'!$C$10,C156<'Project description'!$C$9,C156<0),C156<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E156>0,OR(C156<'Project description'!$C$9,C156>'Project description'!$C$10)),AND(E156=0,C156>0)),1,0)","v":0}]
[null,150,null,{"$f":"IF($E157=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G157=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C157>'Project description'!$C$9-1,$C157<'Project description'!$C$10),$E157/(1+'Regional data'!$E$18)^($C157-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E157>0,C157=\"\"),\"Please provide a financial year\",IF(AND(OR(C157>'Project description'!$C$10,C157<'Project description'!$C$9,C157<0),C157<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E157>0,OR(C157<'Project description'!$C$9,C157>'Project description'!$C$10)),AND(E157=0,C157>0)),1,0)","v":0}]
[null,151,null,{"$f":"IF($E158=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G158=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C158>'Project description'!$C$9-1,$C158<'Project description'!$C$10),$E158/(1+'Regional data'!$E$18)^($C158-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E158>0,C158=\"\"),\"Please provide a financial year\",IF(AND(OR(C158>'Project description'!$C$10,C158<'Project description'!$C$9,C158<0),C158<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E158>0,OR(C158<'Project description'!$C$9,C158>'Project description'!$C$10)),AND(E158=0,C158>0)),1,0)","v":0}]
[null,152,null,{"$f":"IF($E159=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G159=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C159>'Project description'!$C$9-1,$C159<'Project description'!$C$10),$E159/(1+'Regional data'!$E$18)^($C159-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E159>0,C159=\"\"),\"Please provide a financial year\",IF(AND(OR(C159>'Project description'!$C$10,C159<'Project description'!$C$9,C159<0),C159<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E159>0,OR(C159<'Project description'!$C$9,C159>'Project description'!$C$10)),AND(E159=0,C159>0)),1,0)","v":0}]
[null,153,null,{"$f":"IF($E160=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G160=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C160>'Project description'!$C$9-1,$C160<'Project description'!$C$10),$E160/(1+'Regional data'!$E$18)^($C160-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E160>0,C160=\"\"),\"Please provide a financial year\",IF(AND(OR(C160>'Project description'!$C$10,C160<'Project description'!$C$9,C160<0),C160<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E160>0,OR(C160<'Project description'!$C$9,C160>'Project description'!$C$10)),AND(E160=0,C160>0)),1,0)","v":0}]
[null,154,null,{"$f":"IF($E161=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G161=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C161>'Project description'!$C$9-1,$C161<'Project description'!$C$10),$E161/(1+'Regional data'!$E$18)^($C161-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E161>0,C161=\"\"),\"Please provide a financial year\",IF(AND(OR(C161>'Project description'!$C$10,C161<'Project description'!$C$9,C161<0),C161<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E161>0,OR(C161<'Project description'!$C$9,C161>'Project description'!$C$10)),AND(E161=0,C161>0)),1,0)","v":0}]
[null,155,null,{"$f":"IF($E162=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G162=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C162>'Project description'!$C$9-1,$C162<'Project description'!$C$10),$E162/(1+'Regional data'!$E$18)^($C162-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E162>0,C162=\"\"),\"Please provide a financial year\",IF(AND(OR(C162>'Project description'!$C$10,C162<'Project description'!$C$9,C162<0),C162<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E162>0,OR(C162<'Project description'!$C$9,C162>'Project description'!$C$10)),AND(E162=0,C162>0)),1,0)","v":0}]
[null,156,null,{"$f":"IF($E163=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G163=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C163>'Project description'!$C$9-1,$C163<'Project description'!$C$10),$E163/(1+'Regional data'!$E$18)^($C163-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E163>0,C163=\"\"),\"Please provide a financial year\",IF(AND(OR(C163>'Project description'!$C$10,C163<'Project description'!$C$9,C163<0),C163<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E163>0,OR(C163<'Project description'!$C$9,C163>'Project description'!$C$10)),AND(E163=0,C163>0)),1,0)","v":0}]
[null,157,null,{"$f":"IF($E164=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G164=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C164>'Project description'!$C$9-1,$C164<'Project description'!$C$10),$E164/(1+'Regional data'!$E$18)^($C164-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E164>0,C164=\"\"),\"Please provide a financial year\",IF(AND(OR(C164>'Project description'!$C$10,C164<'Project description'!$C$9,C164<0),C164<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E164>0,OR(C164<'Project description'!$C$9,C164>'Project description'!$C$10)),AND(E164=0,C164>0)),1,0)","v":0}]
[null,158,null,{"$f":"IF($E165=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G165=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C165>'Project description'!$C$9-1,$C165<'Project description'!$C$10),$E165/(1+'Regional data'!$E$18)^($C165-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E165>0,C165=\"\"),\"Please provide a financial year\",IF(AND(OR(C165>'Project description'!$C$10,C165<'Project description'!$C$9,C165<0),C165<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E165>0,OR(C165<'Project description'!$C$9,C165>'Project description'!$C$10)),AND(E165=0,C165>0)),1,0)","v":0}]
[null,159,null,{"$f":"IF($E166=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G166=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C166>'Project description'!$C$9-1,$C166<'Project description'!$C$10),$E166/(1+'Regional data'!$E$18)^($C166-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E166>0,C166=\"\"),\"Please provide a financial year\",IF(AND(OR(C166>'Project description'!$C$10,C166<'Project description'!$C$9,C166<0),C166<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E166>0,OR(C166<'Project description'!$C$9,C166>'Project description'!$C$10)),AND(E166=0,C166>0)),1,0)","v":0}]
[null,160,null,{"$f":"IF($E167=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G167=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C167>'Project description'!$C$9-1,$C167<'Project description'!$C$10),$E167/(1+'Regional data'!$E$18)^($C167-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E167>0,C167=\"\"),\"Please provide a financial year\",IF(AND(OR(C167>'Project description'!$C$10,C167<'Project description'!$C$9,C167<0),C167<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E167>0,OR(C167<'Project description'!$C$9,C167>'Project description'!$C$10)),AND(E167=0,C167>0)),1,0)","v":0}]
[null,161,null,{"$f":"IF($E168=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G168=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C168>'Project description'!$C$9-1,$C168<'Project description'!$C$10),$E168/(1+'Regional data'!$E$18)^($C168-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E168>0,C168=\"\"),\"Please provide a financial year\",IF(AND(OR(C168>'Project description'!$C$10,C168<'Project description'!$C$9,C168<0),C168<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E168>0,OR(C168<'Project description'!$C$9,C168>'Project description'!$C$10)),AND(E168=0,C168>0)),1,0)","v":0}]
[null,162,null,{"$f":"IF($E169=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G169=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C169>'Project description'!$C$9-1,$C169<'Project description'!$C$10),$E169/(1+'Regional data'!$E$18)^($C169-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E169>0,C169=\"\"),\"Please provide a financial year\",IF(AND(OR(C169>'Project description'!$C$10,C169<'Project description'!$C$9,C169<0),C169<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E169>0,OR(C169<'Project description'!$C$9,C169>'Project description'!$C$10)),AND(E169=0,C169>0)),1,0)","v":0}]
[null,163,null,{"$f":"IF($E170=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G170=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C170>'Project description'!$C$9-1,$C170<'Project description'!$C$10),$E170/(1+'Regional data'!$E$18)^($C170-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E170>0,C170=\"\"),\"Please provide a financial year\",IF(AND(OR(C170>'Project description'!$C$10,C170<'Project description'!$C$9,C170<0),C170<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E170>0,OR(C170<'Project description'!$C$9,C170>'Project description'!$C$10)),AND(E170=0,C170>0)),1,0)","v":0}]
[null,164,null,{"$f":"IF($E171=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G171=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C171>'Project description'!$C$9-1,$C171<'Project description'!$C$10),$E171/(1+'Regional data'!$E$18)^($C171-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E171>0,C171=\"\"),\"Please provide a financial year\",IF(AND(OR(C171>'Project description'!$C$10,C171<'Project description'!$C$9,C171<0),C171<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E171>0,OR(C171<'Project description'!$C$9,C171>'Project description'!$C$10)),AND(E171=0,C171>0)),1,0)","v":0}]
[null,165,null,{"$f":"IF($E172=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G172=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C172>'Project description'!$C$9-1,$C172<'Project description'!$C$10),$E172/(1+'Regional data'!$E$18)^($C172-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E172>0,C172=\"\"),\"Please provide a financial year\",IF(AND(OR(C172>'Project description'!$C$10,C172<'Project description'!$C$9,C172<0),C172<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E172>0,OR(C172<'Project description'!$C$9,C172>'Project description'!$C$10)),AND(E172=0,C172>0)),1,0)","v":0}]
[null,166,null,{"$f":"IF($E173=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G173=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C173>'Project description'!$C$9-1,$C173<'Project description'!$C$10),$E173/(1+'Regional data'!$E$18)^($C173-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E173>0,C173=\"\"),\"Please provide a financial year\",IF(AND(OR(C173>'Project description'!$C$10,C173<'Project description'!$C$9,C173<0),C173<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E173>0,OR(C173<'Project description'!$C$9,C173>'Project description'!$C$10)),AND(E173=0,C173>0)),1,0)","v":0}]
[null,167,null,{"$f":"IF($E174=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G174=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C174>'Project description'!$C$9-1,$C174<'Project description'!$C$10),$E174/(1+'Regional data'!$E$18)^($C174-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E174>0,C174=\"\"),\"Please provide a financial year\",IF(AND(OR(C174>'Project description'!$C$10,C174<'Project description'!$C$9,C174<0),C174<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E174>0,OR(C174<'Project description'!$C$9,C174>'Project description'!$C$10)),AND(E174=0,C174>0)),1,0)","v":0}]
[null,168,null,{"$f":"IF($E175=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G175=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C175>'Project description'!$C$9-1,$C175<'Project description'!$C$10),$E175/(1+'Regional data'!$E$18)^($C175-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E175>0,C175=\"\"),\"Please provide a financial year\",IF(AND(OR(C175>'Project description'!$C$10,C175<'Project description'!$C$9,C175<0),C175<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E175>0,OR(C175<'Project description'!$C$9,C175>'Project description'!$C$10)),AND(E175=0,C175>0)),1,0)","v":0}]
[null,169,null,{"$f":"IF($E176=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G176=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C176>'Project description'!$C$9-1,$C176<'Project description'!$C$10),$E176/(1+'Regional data'!$E$18)^($C176-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E176>0,C176=\"\"),\"Please provide a financial year\",IF(AND(OR(C176>'Project description'!$C$10,C176<'Project description'!$C$9,C176<0),C176<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E176>0,OR(C176<'Project description'!$C$9,C176>'Project description'!$C$10)),AND(E176=0,C176>0)),1,0)","v":0}]
[null,170,null,{"$f":"IF($E177=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G177=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C177>'Project description'!$C$9-1,$C177<'Project description'!$C$10),$E177/(1+'Regional data'!$E$18)^($C177-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E177>0,C177=\"\"),\"Please provide a financial year\",IF(AND(OR(C177>'Project description'!$C$10,C177<'Project description'!$C$9,C177<0),C177<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E177>0,OR(C177<'Project description'!$C$9,C177>'Project description'!$C$10)),AND(E177=0,C177>0)),1,0)","v":0}]
[null,171,null,{"$f":"IF($E178=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G178=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C178>'Project description'!$C$9-1,$C178<'Project description'!$C$10),$E178/(1+'Regional data'!$E$18)^($C178-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E178>0,C178=\"\"),\"Please provide a financial year\",IF(AND(OR(C178>'Project description'!$C$10,C178<'Project description'!$C$9,C178<0),C178<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E178>0,OR(C178<'Project description'!$C$9,C178>'Project description'!$C$10)),AND(E178=0,C178>0)),1,0)","v":0}]
[null,172,null,{"$f":"IF($E179=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G179=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C179>'Project description'!$C$9-1,$C179<'Project description'!$C$10),$E179/(1+'Regional data'!$E$18)^($C179-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E179>0,C179=\"\"),\"Please provide a financial year\",IF(AND(OR(C179>'Project description'!$C$10,C179<'Project description'!$C$9,C179<0),C179<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E179>0,OR(C179<'Project description'!$C$9,C179>'Project description'!$C$10)),AND(E179=0,C179>0)),1,0)","v":0}]
[null,173,null,{"$f":"IF($E180=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G180=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C180>'Project description'!$C$9-1,$C180<'Project description'!$C$10),$E180/(1+'Regional data'!$E$18)^($C180-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E180>0,C180=\"\"),\"Please provide a financial year\",IF(AND(OR(C180>'Project description'!$C$10,C180<'Project description'!$C$9,C180<0),C180<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E180>0,OR(C180<'Project description'!$C$9,C180>'Project description'!$C$10)),AND(E180=0,C180>0)),1,0)","v":0}]
[null,174,null,{"$f":"IF($E181=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G181=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C181>'Project description'!$C$9-1,$C181<'Project description'!$C$10),$E181/(1+'Regional data'!$E$18)^($C181-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E181>0,C181=\"\"),\"Please provide a financial year\",IF(AND(OR(C181>'Project description'!$C$10,C181<'Project description'!$C$9,C181<0),C181<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E181>0,OR(C181<'Project description'!$C$9,C181>'Project description'!$C$10)),AND(E181=0,C181>0)),1,0)","v":0}]
[null,175,null,{"$f":"IF($E182=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G182=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C182>'Project description'!$C$9-1,$C182<'Project description'!$C$10),$E182/(1+'Regional data'!$E$18)^($C182-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E182>0,C182=\"\"),\"Please provide a financial year\",IF(AND(OR(C182>'Project description'!$C$10,C182<'Project description'!$C$9,C182<0),C182<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E182>0,OR(C182<'Project description'!$C$9,C182>'Project description'!$C$10)),AND(E182=0,C182>0)),1,0)","v":0}]
[null,176,null,{"$f":"IF($E183=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G183=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C183>'Project description'!$C$9-1,$C183<'Project description'!$C$10),$E183/(1+'Regional data'!$E$18)^($C183-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E183>0,C183=\"\"),\"Please provide a financial year\",IF(AND(OR(C183>'Project description'!$C$10,C183<'Project description'!$C$9,C183<0),C183<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E183>0,OR(C183<'Project description'!$C$9,C183>'Project description'!$C$10)),AND(E183=0,C183>0)),1,0)","v":0}]
[null,177,null,{"$f":"IF($E184=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G184=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C184>'Project description'!$C$9-1,$C184<'Project description'!$C$10),$E184/(1+'Regional data'!$E$18)^($C184-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E184>0,C184=\"\"),\"Please provide a financial year\",IF(AND(OR(C184>'Project description'!$C$10,C184<'Project description'!$C$9,C184<0),C184<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E184>0,OR(C184<'Project description'!$C$9,C184>'Project description'!$C$10)),AND(E184=0,C184>0)),1,0)","v":0}]
[null,178,null,{"$f":"IF($E185=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G185=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C185>'Project description'!$C$9-1,$C185<'Project description'!$C$10),$E185/(1+'Regional data'!$E$18)^($C185-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E185>0,C185=\"\"),\"Please provide a financial year\",IF(AND(OR(C185>'Project description'!$C$10,C185<'Project description'!$C$9,C185<0),C185<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E185>0,OR(C185<'Project description'!$C$9,C185>'Project description'!$C$10)),AND(E185=0,C185>0)),1,0)","v":0}]
[null,179,null,{"$f":"IF($E186=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G186=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C186>'Project description'!$C$9-1,$C186<'Project description'!$C$10),$E186/(1+'Regional data'!$E$18)^($C186-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E186>0,C186=\"\"),\"Please provide a financial year\",IF(AND(OR(C186>'Project description'!$C$10,C186<'Project description'!$C$9,C186<0),C186<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E186>0,OR(C186<'Project description'!$C$9,C186>'Project description'!$C$10)),AND(E186=0,C186>0)),1,0)","v":0}]
[null,180,null,{"$f":"IF($E187=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G187=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C187>'Project description'!$C$9-1,$C187<'Project description'!$C$10),$E187/(1+'Regional data'!$E$18)^($C187-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E187>0,C187=\"\"),\"Please provide a financial year\",IF(AND(OR(C187>'Project description'!$C$10,C187<'Project description'!$C$9,C187<0),C187<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E187>0,OR(C187<'Project description'!$C$9,C187>'Project description'!$C$10)),AND(E187=0,C187>0)),1,0)","v":0}]
[null,181,null,{"$f":"IF($E188=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G188=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C188>'Project description'!$C$9-1,$C188<'Project description'!$C$10),$E188/(1+'Regional data'!$E$18)^($C188-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E188>0,C188=\"\"),\"Please provide a financial year\",IF(AND(OR(C188>'Project description'!$C$10,C188<'Project description'!$C$9,C188<0),C188<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E188>0,OR(C188<'Project description'!$C$9,C188>'Project description'!$C$10)),AND(E188=0,C188>0)),1,0)","v":0}]
[null,182,null,{"$f":"IF($E189=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G189=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C189>'Project description'!$C$9-1,$C189<'Project description'!$C$10),$E189/(1+'Regional data'!$E$18)^($C189-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E189>0,C189=\"\"),\"Please provide a financial year\",IF(AND(OR(C189>'Project description'!$C$10,C189<'Project description'!$C$9,C189<0),C189<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E189>0,OR(C189<'Project description'!$C$9,C189>'Project description'!$C$10)),AND(E189=0,C189>0)),1,0)","v":0}]
[null,183,null,{"$f":"IF($E190=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G190=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C190>'Project description'!$C$9-1,$C190<'Project description'!$C$10),$E190/(1+'Regional data'!$E$18)^($C190-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E190>0,C190=\"\"),\"Please provide a financial year\",IF(AND(OR(C190>'Project description'!$C$10,C190<'Project description'!$C$9,C190<0),C190<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E190>0,OR(C190<'Project description'!$C$9,C190>'Project description'!$C$10)),AND(E190=0,C190>0)),1,0)","v":0}]
[null,184,null,{"$f":"IF($E191=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G191=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C191>'Project description'!$C$9-1,$C191<'Project description'!$C$10),$E191/(1+'Regional data'!$E$18)^($C191-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E191>0,C191=\"\"),\"Please provide a financial year\",IF(AND(OR(C191>'Project description'!$C$10,C191<'Project description'!$C$9,C191<0),C191<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E191>0,OR(C191<'Project description'!$C$9,C191>'Project description'!$C$10)),AND(E191=0,C191>0)),1,0)","v":0}]
[null,185,null,{"$f":"IF($E192=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G192=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C192>'Project description'!$C$9-1,$C192<'Project description'!$C$10),$E192/(1+'Regional data'!$E$18)^($C192-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E192>0,C192=\"\"),\"Please provide a financial year\",IF(AND(OR(C192>'Project description'!$C$10,C192<'Project description'!$C$9,C192<0),C192<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E192>0,OR(C192<'Project description'!$C$9,C192>'Project description'!$C$10)),AND(E192=0,C192>0)),1,0)","v":0}]
[null,186,null,{"$f":"IF($E193=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G193=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C193>'Project description'!$C$9-1,$C193<'Project description'!$C$10),$E193/(1+'Regional data'!$E$18)^($C193-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E193>0,C193=\"\"),\"Please provide a financial year\",IF(AND(OR(C193>'Project description'!$C$10,C193<'Project description'!$C$9,C193<0),C193<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E193>0,OR(C193<'Project description'!$C$9,C193>'Project description'!$C$10)),AND(E193=0,C193>0)),1,0)","v":0}]
[null,187,null,{"$f":"IF($E194=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G194=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C194>'Project description'!$C$9-1,$C194<'Project description'!$C$10),$E194/(1+'Regional data'!$E$18)^($C194-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E194>0,C194=\"\"),\"Please provide a financial year\",IF(AND(OR(C194>'Project description'!$C$10,C194<'Project description'!$C$9,C194<0),C194<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E194>0,OR(C194<'Project description'!$C$9,C194>'Project description'!$C$10)),AND(E194=0,C194>0)),1,0)","v":0}]
[null,188,null,{"$f":"IF($E195=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G195=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C195>'Project description'!$C$9-1,$C195<'Project description'!$C$10),$E195/(1+'Regional data'!$E$18)^($C195-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E195>0,C195=\"\"),\"Please provide a financial year\",IF(AND(OR(C195>'Project description'!$C$10,C195<'Project description'!$C$9,C195<0),C195<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E195>0,OR(C195<'Project description'!$C$9,C195>'Project description'!$C$10)),AND(E195=0,C195>0)),1,0)","v":0}]
[null,189,null,{"$f":"IF($E196=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G196=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C196>'Project description'!$C$9-1,$C196<'Project description'!$C$10),$E196/(1+'Regional data'!$E$18)^($C196-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E196>0,C196=\"\"),\"Please provide a financial year\",IF(AND(OR(C196>'Project description'!$C$10,C196<'Project description'!$C$9,C196<0),C196<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E196>0,OR(C196<'Project description'!$C$9,C196>'Project description'!$C$10)),AND(E196=0,C196>0)),1,0)","v":0}]
[null,190,null,{"$f":"IF($E197=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G197=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C197>'Project description'!$C$9-1,$C197<'Project description'!$C$10),$E197/(1+'Regional data'!$E$18)^($C197-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E197>0,C197=\"\"),\"Please provide a financial year\",IF(AND(OR(C197>'Project description'!$C$10,C197<'Project description'!$C$9,C197<0),C197<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E197>0,OR(C197<'Project description'!$C$9,C197>'Project description'!$C$10)),AND(E197=0,C197>0)),1,0)","v":0}]
[null,191,null,{"$f":"IF($E198=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G198=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C198>'Project description'!$C$9-1,$C198<'Project description'!$C$10),$E198/(1+'Regional data'!$E$18)^($C198-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E198>0,C198=\"\"),\"Please provide a financial year\",IF(AND(OR(C198>'Project description'!$C$10,C198<'Project description'!$C$9,C198<0),C198<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E198>0,OR(C198<'Project description'!$C$9,C198>'Project description'!$C$10)),AND(E198=0,C198>0)),1,0)","v":0}]
[null,192,null,{"$f":"IF($E199=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G199=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C199>'Project description'!$C$9-1,$C199<'Project description'!$C$10),$E199/(1+'Regional data'!$E$18)^($C199-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E199>0,C199=\"\"),\"Please provide a financial year\",IF(AND(OR(C199>'Project description'!$C$10,C199<'Project description'!$C$9,C199<0),C199<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E199>0,OR(C199<'Project description'!$C$9,C199>'Project description'!$C$10)),AND(E199=0,C199>0)),1,0)","v":0}]
[null,193,null,{"$f":"IF($E200=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G200=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C200>'Project description'!$C$9-1,$C200<'Project description'!$C$10),$E200/(1+'Regional data'!$E$18)^($C200-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E200>0,C200=\"\"),\"Please provide a financial year\",IF(AND(OR(C200>'Project description'!$C$10,C200<'Project description'!$C$9,C200<0),C200<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E200>0,OR(C200<'Project description'!$C$9,C200>'Project description'!$C$10)),AND(E200=0,C200>0)),1,0)","v":0}]
[null,194,null,{"$f":"IF($E201=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G201=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C201>'Project description'!$C$9-1,$C201<'Project description'!$C$10),$E201/(1+'Regional data'!$E$18)^($C201-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E201>0,C201=\"\"),\"Please provide a financial year\",IF(AND(OR(C201>'Project description'!$C$10,C201<'Project description'!$C$9,C201<0),C201<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E201>0,OR(C201<'Project description'!$C$9,C201>'Project description'!$C$10)),AND(E201=0,C201>0)),1,0)","v":0}]
[null,195,null,{"$f":"IF($E202=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G202=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C202>'Project description'!$C$9-1,$C202<'Project description'!$C$10),$E202/(1+'Regional data'!$E$18)^($C202-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E202>0,C202=\"\"),\"Please provide a financial year\",IF(AND(OR(C202>'Project description'!$C$10,C202<'Project description'!$C$9,C202<0),C202<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E202>0,OR(C202<'Project description'!$C$9,C202>'Project description'!$C$10)),AND(E202=0,C202>0)),1,0)","v":0}]
[null,196,null,{"$f":"IF($E203=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G203=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C203>'Project description'!$C$9-1,$C203<'Project description'!$C$10),$E203/(1+'Regional data'!$E$18)^($C203-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E203>0,C203=\"\"),\"Please provide a financial year\",IF(AND(OR(C203>'Project description'!$C$10,C203<'Project description'!$C$9,C203<0),C203<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E203>0,OR(C203<'Project description'!$C$9,C203>'Project description'!$C$10)),AND(E203=0,C203>0)),1,0)","v":0}]
[null,197,null,{"$f":"IF($E204=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G204=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C204>'Project description'!$C$9-1,$C204<'Project description'!$C$10),$E204/(1+'Regional data'!$E$18)^($C204-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E204>0,C204=\"\"),\"Please provide a financial year\",IF(AND(OR(C204>'Project description'!$C$10,C204<'Project description'!$C$9,C204<0),C204<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E204>0,OR(C204<'Project description'!$C$9,C204>'Project description'!$C$10)),AND(E204=0,C204>0)),1,0)","v":0}]
[null,198,null,{"$f":"IF($E205=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G205=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C205>'Project description'!$C$9-1,$C205<'Project description'!$C$10),$E205/(1+'Regional data'!$E$18)^($C205-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E205>0,C205=\"\"),\"Please provide a financial year\",IF(AND(OR(C205>'Project description'!$C$10,C205<'Project description'!$C$9,C205<0),C205<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E205>0,OR(C205<'Project description'!$C$9,C205>'Project description'!$C$10)),AND(E205=0,C205>0)),1,0)","v":0}]
[null,199,null,{"$f":"IF($E206=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G206=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C206>'Project description'!$C$9-1,$C206<'Project description'!$C$10),$E206/(1+'Regional data'!$E$18)^($C206-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E206>0,C206=\"\"),\"Please provide a financial year\",IF(AND(OR(C206>'Project description'!$C$10,C206<'Project description'!$C$9,C206<0),C206<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E206>0,OR(C206<'Project description'!$C$9,C206>'Project description'!$C$10)),AND(E206=0,C206>0)),1,0)","v":0}]
[null,200,null,{"$f":"IF($E207=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G207=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C207>'Project description'!$C$9-1,$C207<'Project description'!$C$10),$E207/(1+'Regional data'!$E$18)^($C207-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E207>0,C207=\"\"),\"Please provide a financial year\",IF(AND(OR(C207>'Project description'!$C$10,C207<'Project description'!$C$9,C207<0),C207<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E207>0,OR(C207<'Project description'!$C$9,C207>'Project description'!$C$10)),AND(E207=0,C207>0)),1,0)","v":0}]
[null,201,null,{"$f":"IF($E208=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G208=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C208>'Project description'!$C$9-1,$C208<'Project description'!$C$10),$E208/(1+'Regional data'!$E$18)^($C208-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E208>0,C208=\"\"),\"Please provide a financial year\",IF(AND(OR(C208>'Project description'!$C$10,C208<'Project description'!$C$9,C208<0),C208<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E208>0,OR(C208<'Project description'!$C$9,C208>'Project description'!$C$10)),AND(E208=0,C208>0)),1,0)","v":0}]
[null,202,null,{"$f":"IF($E209=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G209=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C209>'Project description'!$C$9-1,$C209<'Project description'!$C$10),$E209/(1+'Regional data'!$E$18)^($C209-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E209>0,C209=\"\"),\"Please provide a financial year\",IF(AND(OR(C209>'Project description'!$C$10,C209<'Project description'!$C$9,C209<0),C209<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E209>0,OR(C209<'Project description'!$C$9,C209>'Project description'!$C$10)),AND(E209=0,C209>0)),1,0)","v":0}]
[null,203,null,{"$f":"IF($E210=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G210=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C210>'Project description'!$C$9-1,$C210<'Project description'!$C$10),$E210/(1+'Regional data'!$E$18)^($C210-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E210>0,C210=\"\"),\"Please provide a financial year\",IF(AND(OR(C210>'Project description'!$C$10,C210<'Project description'!$C$9,C210<0),C210<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E210>0,OR(C210<'Project description'!$C$9,C210>'Project description'!$C$10)),AND(E210=0,C210>0)),1,0)","v":0}]
[null,204,null,{"$f":"IF($E211=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G211=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C211>'Project description'!$C$9-1,$C211<'Project description'!$C$10),$E211/(1+'Regional data'!$E$18)^($C211-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E211>0,C211=\"\"),\"Please provide a financial year\",IF(AND(OR(C211>'Project description'!$C$10,C211<'Project description'!$C$9,C211<0),C211<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E211>0,OR(C211<'Project description'!$C$9,C211>'Project description'!$C$10)),AND(E211=0,C211>0)),1,0)","v":0}]
[null,205,null,{"$f":"IF($E212=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G212=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C212>'Project description'!$C$9-1,$C212<'Project description'!$C$10),$E212/(1+'Regional data'!$E$18)^($C212-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E212>0,C212=\"\"),\"Please provide a financial year\",IF(AND(OR(C212>'Project description'!$C$10,C212<'Project description'!$C$9,C212<0),C212<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E212>0,OR(C212<'Project description'!$C$9,C212>'Project description'!$C$10)),AND(E212=0,C212>0)),1,0)","v":0}]
[null,206,null,{"$f":"IF($E213=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G213=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C213>'Project description'!$C$9-1,$C213<'Project description'!$C$10),$E213/(1+'Regional data'!$E$18)^($C213-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E213>0,C213=\"\"),\"Please provide a financial year\",IF(AND(OR(C213>'Project description'!$C$10,C213<'Project description'!$C$9,C213<0),C213<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E213>0,OR(C213<'Project description'!$C$9,C213>'Project description'!$C$10)),AND(E213=0,C213>0)),1,0)","v":0}]
[null,207,null,{"$f":"IF($E214=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G214=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C214>'Project description'!$C$9-1,$C214<'Project description'!$C$10),$E214/(1+'Regional data'!$E$18)^($C214-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E214>0,C214=\"\"),\"Please provide a financial year\",IF(AND(OR(C214>'Project description'!$C$10,C214<'Project description'!$C$9,C214<0),C214<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E214>0,OR(C214<'Project description'!$C$9,C214>'Project description'!$C$10)),AND(E214=0,C214>0)),1,0)","v":0}]
[null,208,null,{"$f":"IF($E215=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G215=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C215>'Project description'!$C$9-1,$C215<'Project description'!$C$10),$E215/(1+'Regional data'!$E$18)^($C215-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E215>0,C215=\"\"),\"Please provide a financial year\",IF(AND(OR(C215>'Project description'!$C$10,C215<'Project description'!$C$9,C215<0),C215<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E215>0,OR(C215<'Project description'!$C$9,C215>'Project description'!$C$10)),AND(E215=0,C215>0)),1,0)","v":0}]
[null,209,null,{"$f":"IF($E216=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G216=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C216>'Project description'!$C$9-1,$C216<'Project description'!$C$10),$E216/(1+'Regional data'!$E$18)^($C216-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E216>0,C216=\"\"),\"Please provide a financial year\",IF(AND(OR(C216>'Project description'!$C$10,C216<'Project description'!$C$9,C216<0),C216<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E216>0,OR(C216<'Project description'!$C$9,C216>'Project description'!$C$10)),AND(E216=0,C216>0)),1,0)","v":0}]
[null,210,null,{"$f":"IF($E217=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G217=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C217>'Project description'!$C$9-1,$C217<'Project description'!$C$10),$E217/(1+'Regional data'!$E$18)^($C217-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E217>0,C217=\"\"),\"Please provide a financial year\",IF(AND(OR(C217>'Project description'!$C$10,C217<'Project description'!$C$9,C217<0),C217<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E217>0,OR(C217<'Project description'!$C$9,C217>'Project description'!$C$10)),AND(E217=0,C217>0)),1,0)","v":0}]
[null,211,null,{"$f":"IF($E218=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G218=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C218>'Project description'!$C$9-1,$C218<'Project description'!$C$10),$E218/(1+'Regional data'!$E$18)^($C218-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E218>0,C218=\"\"),\"Please provide a financial year\",IF(AND(OR(C218>'Project description'!$C$10,C218<'Project description'!$C$9,C218<0),C218<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E218>0,OR(C218<'Project description'!$C$9,C218>'Project description'!$C$10)),AND(E218=0,C218>0)),1,0)","v":0}]
[null,212,null,{"$f":"IF($E219=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G219=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C219>'Project description'!$C$9-1,$C219<'Project description'!$C$10),$E219/(1+'Regional data'!$E$18)^($C219-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E219>0,C219=\"\"),\"Please provide a financial year\",IF(AND(OR(C219>'Project description'!$C$10,C219<'Project description'!$C$9,C219<0),C219<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E219>0,OR(C219<'Project description'!$C$9,C219>'Project description'!$C$10)),AND(E219=0,C219>0)),1,0)","v":0}]
[null,213,null,{"$f":"IF($E220=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G220=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C220>'Project description'!$C$9-1,$C220<'Project description'!$C$10),$E220/(1+'Regional data'!$E$18)^($C220-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E220>0,C220=\"\"),\"Please provide a financial year\",IF(AND(OR(C220>'Project description'!$C$10,C220<'Project description'!$C$9,C220<0),C220<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E220>0,OR(C220<'Project description'!$C$9,C220>'Project description'!$C$10)),AND(E220=0,C220>0)),1,0)","v":0}]
[null,214,null,{"$f":"IF($E221=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G221=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C221>'Project description'!$C$9-1,$C221<'Project description'!$C$10),$E221/(1+'Regional data'!$E$18)^($C221-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E221>0,C221=\"\"),\"Please provide a financial year\",IF(AND(OR(C221>'Project description'!$C$10,C221<'Project description'!$C$9,C221<0),C221<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E221>0,OR(C221<'Project description'!$C$9,C221>'Project description'!$C$10)),AND(E221=0,C221>0)),1,0)","v":0}]
[null,215,null,{"$f":"IF($E222=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G222=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C222>'Project description'!$C$9-1,$C222<'Project description'!$C$10),$E222/(1+'Regional data'!$E$18)^($C222-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E222>0,C222=\"\"),\"Please provide a financial year\",IF(AND(OR(C222>'Project description'!$C$10,C222<'Project description'!$C$9,C222<0),C222<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E222>0,OR(C222<'Project description'!$C$9,C222>'Project description'!$C$10)),AND(E222=0,C222>0)),1,0)","v":0}]
[null,216,null,{"$f":"IF($E223=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G223=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C223>'Project description'!$C$9-1,$C223<'Project description'!$C$10),$E223/(1+'Regional data'!$E$18)^($C223-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E223>0,C223=\"\"),\"Please provide a financial year\",IF(AND(OR(C223>'Project description'!$C$10,C223<'Project description'!$C$9,C223<0),C223<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E223>0,OR(C223<'Project description'!$C$9,C223>'Project description'!$C$10)),AND(E223=0,C223>0)),1,0)","v":0}]
[null,217,null,{"$f":"IF($E224=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G224=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C224>'Project description'!$C$9-1,$C224<'Project description'!$C$10),$E224/(1+'Regional data'!$E$18)^($C224-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E224>0,C224=\"\"),\"Please provide a financial year\",IF(AND(OR(C224>'Project description'!$C$10,C224<'Project description'!$C$9,C224<0),C224<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E224>0,OR(C224<'Project description'!$C$9,C224>'Project description'!$C$10)),AND(E224=0,C224>0)),1,0)","v":0}]
[null,218,null,{"$f":"IF($E225=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G225=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C225>'Project description'!$C$9-1,$C225<'Project description'!$C$10),$E225/(1+'Regional data'!$E$18)^($C225-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E225>0,C225=\"\"),\"Please provide a financial year\",IF(AND(OR(C225>'Project description'!$C$10,C225<'Project description'!$C$9,C225<0),C225<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E225>0,OR(C225<'Project description'!$C$9,C225>'Project description'!$C$10)),AND(E225=0,C225>0)),1,0)","v":0}]
[null,219,null,{"$f":"IF($E226=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G226=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C226>'Project description'!$C$9-1,$C226<'Project description'!$C$10),$E226/(1+'Regional data'!$E$18)^($C226-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E226>0,C226=\"\"),\"Please provide a financial year\",IF(AND(OR(C226>'Project description'!$C$10,C226<'Project description'!$C$9,C226<0),C226<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E226>0,OR(C226<'Project description'!$C$9,C226>'Project description'!$C$10)),AND(E226=0,C226>0)),1,0)","v":0}]
[null,220,null,{"$f":"IF($E227=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G227=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C227>'Project description'!$C$9-1,$C227<'Project description'!$C$10),$E227/(1+'Regional data'!$E$18)^($C227-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E227>0,C227=\"\"),\"Please provide a financial year\",IF(AND(OR(C227>'Project description'!$C$10,C227<'Project description'!$C$9,C227<0),C227<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E227>0,OR(C227<'Project description'!$C$9,C227>'Project description'!$C$10)),AND(E227=0,C227>0)),1,0)","v":0}]
[null,221,null,{"$f":"IF($E228=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G228=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C228>'Project description'!$C$9-1,$C228<'Project description'!$C$10),$E228/(1+'Regional data'!$E$18)^($C228-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E228>0,C228=\"\"),\"Please provide a financial year\",IF(AND(OR(C228>'Project description'!$C$10,C228<'Project description'!$C$9,C228<0),C228<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E228>0,OR(C228<'Project description'!$C$9,C228>'Project description'!$C$10)),AND(E228=0,C228>0)),1,0)","v":0}]
[null,222,null,{"$f":"IF($E229=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G229=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C229>'Project description'!$C$9-1,$C229<'Project description'!$C$10),$E229/(1+'Regional data'!$E$18)^($C229-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E229>0,C229=\"\"),\"Please provide a financial year\",IF(AND(OR(C229>'Project description'!$C$10,C229<'Project description'!$C$9,C229<0),C229<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E229>0,OR(C229<'Project description'!$C$9,C229>'Project description'!$C$10)),AND(E229=0,C229>0)),1,0)","v":0}]
[null,223,null,{"$f":"IF($E230=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G230=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C230>'Project description'!$C$9-1,$C230<'Project description'!$C$10),$E230/(1+'Regional data'!$E$18)^($C230-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E230>0,C230=\"\"),\"Please provide a financial year\",IF(AND(OR(C230>'Project description'!$C$10,C230<'Project description'!$C$9,C230<0),C230<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E230>0,OR(C230<'Project description'!$C$9,C230>'Project description'!$C$10)),AND(E230=0,C230>0)),1,0)","v":0}]
[null,224,null,{"$f":"IF($E231=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G231=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C231>'Project description'!$C$9-1,$C231<'Project description'!$C$10),$E231/(1+'Regional data'!$E$18)^($C231-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E231>0,C231=\"\"),\"Please provide a financial year\",IF(AND(OR(C231>'Project description'!$C$10,C231<'Project description'!$C$9,C231<0),C231<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E231>0,OR(C231<'Project description'!$C$9,C231>'Project description'!$C$10)),AND(E231=0,C231>0)),1,0)","v":0}]
[null,225,null,{"$f":"IF($E232=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G232=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C232>'Project description'!$C$9-1,$C232<'Project description'!$C$10),$E232/(1+'Regional data'!$E$18)^($C232-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E232>0,C232=\"\"),\"Please provide a financial year\",IF(AND(OR(C232>'Project description'!$C$10,C232<'Project description'!$C$9,C232<0),C232<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E232>0,OR(C232<'Project description'!$C$9,C232>'Project description'!$C$10)),AND(E232=0,C232>0)),1,0)","v":0}]
[null,226,null,{"$f":"IF($E233=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G233=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C233>'Project description'!$C$9-1,$C233<'Project description'!$C$10),$E233/(1+'Regional data'!$E$18)^($C233-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E233>0,C233=\"\"),\"Please provide a financial year\",IF(AND(OR(C233>'Project description'!$C$10,C233<'Project description'!$C$9,C233<0),C233<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E233>0,OR(C233<'Project description'!$C$9,C233>'Project description'!$C$10)),AND(E233=0,C233>0)),1,0)","v":0}]
[null,227,null,{"$f":"IF($E234=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G234=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C234>'Project description'!$C$9-1,$C234<'Project description'!$C$10),$E234/(1+'Regional data'!$E$18)^($C234-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E234>0,C234=\"\"),\"Please provide a financial year\",IF(AND(OR(C234>'Project description'!$C$10,C234<'Project description'!$C$9,C234<0),C234<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E234>0,OR(C234<'Project description'!$C$9,C234>'Project description'!$C$10)),AND(E234=0,C234>0)),1,0)","v":0}]
[null,228,null,{"$f":"IF($E235=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G235=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C235>'Project description'!$C$9-1,$C235<'Project description'!$C$10),$E235/(1+'Regional data'!$E$18)^($C235-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E235>0,C235=\"\"),\"Please provide a financial year\",IF(AND(OR(C235>'Project description'!$C$10,C235<'Project description'!$C$9,C235<0),C235<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E235>0,OR(C235<'Project description'!$C$9,C235>'Project description'!$C$10)),AND(E235=0,C235>0)),1,0)","v":0}]
[null,229,null,{"$f":"IF($E236=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G236=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C236>'Project description'!$C$9-1,$C236<'Project description'!$C$10),$E236/(1+'Regional data'!$E$18)^($C236-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E236>0,C236=\"\"),\"Please provide a financial year\",IF(AND(OR(C236>'Project description'!$C$10,C236<'Project description'!$C$9,C236<0),C236<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E236>0,OR(C236<'Project description'!$C$9,C236>'Project description'!$C$10)),AND(E236=0,C236>0)),1,0)","v":0}]
[null,230,null,{"$f":"IF($E237=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G237=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C237>'Project description'!$C$9-1,$C237<'Project description'!$C$10),$E237/(1+'Regional data'!$E$18)^($C237-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E237>0,C237=\"\"),\"Please provide a financial year\",IF(AND(OR(C237>'Project description'!$C$10,C237<'Project description'!$C$9,C237<0),C237<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E237>0,OR(C237<'Project description'!$C$9,C237>'Project description'!$C$10)),AND(E237=0,C237>0)),1,0)","v":0}]
[null,231,null,{"$f":"IF($E238=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G238=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C238>'Project description'!$C$9-1,$C238<'Project description'!$C$10),$E238/(1+'Regional data'!$E$18)^($C238-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E238>0,C238=\"\"),\"Please provide a financial year\",IF(AND(OR(C238>'Project description'!$C$10,C238<'Project description'!$C$9,C238<0),C238<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E238>0,OR(C238<'Project description'!$C$9,C238>'Project description'!$C$10)),AND(E238=0,C238>0)),1,0)","v":0}]
[null,232,null,{"$f":"IF($E239=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G239=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C239>'Project description'!$C$9-1,$C239<'Project description'!$C$10),$E239/(1+'Regional data'!$E$18)^($C239-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E239>0,C239=\"\"),\"Please provide a financial year\",IF(AND(OR(C239>'Project description'!$C$10,C239<'Project description'!$C$9,C239<0),C239<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E239>0,OR(C239<'Project description'!$C$9,C239>'Project description'!$C$10)),AND(E239=0,C239>0)),1,0)","v":0}]
[null,233,null,{"$f":"IF($E240=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G240=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C240>'Project description'!$C$9-1,$C240<'Project description'!$C$10),$E240/(1+'Regional data'!$E$18)^($C240-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E240>0,C240=\"\"),\"Please provide a financial year\",IF(AND(OR(C240>'Project description'!$C$10,C240<'Project description'!$C$9,C240<0),C240<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E240>0,OR(C240<'Project description'!$C$9,C240>'Project description'!$C$10)),AND(E240=0,C240>0)),1,0)","v":0}]
[null,234,null,{"$f":"IF($E241=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G241=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C241>'Project description'!$C$9-1,$C241<'Project description'!$C$10),$E241/(1+'Regional data'!$E$18)^($C241-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E241>0,C241=\"\"),\"Please provide a financial year\",IF(AND(OR(C241>'Project description'!$C$10,C241<'Project description'!$C$9,C241<0),C241<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E241>0,OR(C241<'Project description'!$C$9,C241>'Project description'!$C$10)),AND(E241=0,C241>0)),1,0)","v":0}]
[null,235,null,{"$f":"IF($E242=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G242=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C242>'Project description'!$C$9-1,$C242<'Project description'!$C$10),$E242/(1+'Regional data'!$E$18)^($C242-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E242>0,C242=\"\"),\"Please provide a financial year\",IF(AND(OR(C242>'Project description'!$C$10,C242<'Project description'!$C$9,C242<0),C242<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E242>0,OR(C242<'Project description'!$C$9,C242>'Project description'!$C$10)),AND(E242=0,C242>0)),1,0)","v":0}]
[null,236,null,{"$f":"IF($E243=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G243=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C243>'Project description'!$C$9-1,$C243<'Project description'!$C$10),$E243/(1+'Regional data'!$E$18)^($C243-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E243>0,C243=\"\"),\"Please provide a financial year\",IF(AND(OR(C243>'Project description'!$C$10,C243<'Project description'!$C$9,C243<0),C243<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E243>0,OR(C243<'Project description'!$C$9,C243>'Project description'!$C$10)),AND(E243=0,C243>0)),1,0)","v":0}]
[null,237,null,{"$f":"IF($E244=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G244=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C244>'Project description'!$C$9-1,$C244<'Project description'!$C$10),$E244/(1+'Regional data'!$E$18)^($C244-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E244>0,C244=\"\"),\"Please provide a financial year\",IF(AND(OR(C244>'Project description'!$C$10,C244<'Project description'!$C$9,C244<0),C244<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E244>0,OR(C244<'Project description'!$C$9,C244>'Project description'!$C$10)),AND(E244=0,C244>0)),1,0)","v":0}]
[null,238,null,{"$f":"IF($E245=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G245=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C245>'Project description'!$C$9-1,$C245<'Project description'!$C$10),$E245/(1+'Regional data'!$E$18)^($C245-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E245>0,C245=\"\"),\"Please provide a financial year\",IF(AND(OR(C245>'Project description'!$C$10,C245<'Project description'!$C$9,C245<0),C245<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E245>0,OR(C245<'Project description'!$C$9,C245>'Project description'!$C$10)),AND(E245=0,C245>0)),1,0)","v":0}]
[null,239,null,{"$f":"IF($E246=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G246=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C246>'Project description'!$C$9-1,$C246<'Project description'!$C$10),$E246/(1+'Regional data'!$E$18)^($C246-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E246>0,C246=\"\"),\"Please provide a financial year\",IF(AND(OR(C246>'Project description'!$C$10,C246<'Project description'!$C$9,C246<0),C246<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E246>0,OR(C246<'Project description'!$C$9,C246>'Project description'!$C$10)),AND(E246=0,C246>0)),1,0)","v":0}]
[null,240,null,{"$f":"IF($E247=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G247=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C247>'Project description'!$C$9-1,$C247<'Project description'!$C$10),$E247/(1+'Regional data'!$E$18)^($C247-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E247>0,C247=\"\"),\"Please provide a financial year\",IF(AND(OR(C247>'Project description'!$C$10,C247<'Project description'!$C$9,C247<0),C247<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E247>0,OR(C247<'Project description'!$C$9,C247>'Project description'!$C$10)),AND(E247=0,C247>0)),1,0)","v":0}]
[null,241,null,{"$f":"IF($E248=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G248=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C248>'Project description'!$C$9-1,$C248<'Project description'!$C$10),$E248/(1+'Regional data'!$E$18)^($C248-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E248>0,C248=\"\"),\"Please provide a financial year\",IF(AND(OR(C248>'Project description'!$C$10,C248<'Project description'!$C$9,C248<0),C248<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E248>0,OR(C248<'Project description'!$C$9,C248>'Project description'!$C$10)),AND(E248=0,C248>0)),1,0)","v":0}]
[null,242,null,{"$f":"IF($E249=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G249=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C249>'Project description'!$C$9-1,$C249<'Project description'!$C$10),$E249/(1+'Regional data'!$E$18)^($C249-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E249>0,C249=\"\"),\"Please provide a financial year\",IF(AND(OR(C249>'Project description'!$C$10,C249<'Project description'!$C$9,C249<0),C249<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E249>0,OR(C249<'Project description'!$C$9,C249>'Project description'!$C$10)),AND(E249=0,C249>0)),1,0)","v":0}]
[null,243,null,{"$f":"IF($E250=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G250=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C250>'Project description'!$C$9-1,$C250<'Project description'!$C$10),$E250/(1+'Regional data'!$E$18)^($C250-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E250>0,C250=\"\"),\"Please provide a financial year\",IF(AND(OR(C250>'Project description'!$C$10,C250<'Project description'!$C$9,C250<0),C250<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E250>0,OR(C250<'Project description'!$C$9,C250>'Project description'!$C$10)),AND(E250=0,C250>0)),1,0)","v":0}]
[null,244,null,{"$f":"IF($E251=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G251=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C251>'Project description'!$C$9-1,$C251<'Project description'!$C$10),$E251/(1+'Regional data'!$E$18)^($C251-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E251>0,C251=\"\"),\"Please provide a financial year\",IF(AND(OR(C251>'Project description'!$C$10,C251<'Project description'!$C$9,C251<0),C251<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E251>0,OR(C251<'Project description'!$C$9,C251>'Project description'!$C$10)),AND(E251=0,C251>0)),1,0)","v":0}]
[null,245,null,{"$f":"IF($E252=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G252=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C252>'Project description'!$C$9-1,$C252<'Project description'!$C$10),$E252/(1+'Regional data'!$E$18)^($C252-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E252>0,C252=\"\"),\"Please provide a financial year\",IF(AND(OR(C252>'Project description'!$C$10,C252<'Project description'!$C$9,C252<0),C252<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E252>0,OR(C252<'Project description'!$C$9,C252>'Project description'!$C$10)),AND(E252=0,C252>0)),1,0)","v":0}]
[null,246,null,{"$f":"IF($E253=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G253=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C253>'Project description'!$C$9-1,$C253<'Project description'!$C$10),$E253/(1+'Regional data'!$E$18)^($C253-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E253>0,C253=\"\"),\"Please provide a financial year\",IF(AND(OR(C253>'Project description'!$C$10,C253<'Project description'!$C$9,C253<0),C253<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E253>0,OR(C253<'Project description'!$C$9,C253>'Project description'!$C$10)),AND(E253=0,C253>0)),1,0)","v":0}]
[null,247,null,{"$f":"IF($E254=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G254=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C254>'Project description'!$C$9-1,$C254<'Project description'!$C$10),$E254/(1+'Regional data'!$E$18)^($C254-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E254>0,C254=\"\"),\"Please provide a financial year\",IF(AND(OR(C254>'Project description'!$C$10,C254<'Project description'!$C$9,C254<0),C254<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E254>0,OR(C254<'Project description'!$C$9,C254>'Project description'!$C$10)),AND(E254=0,C254>0)),1,0)","v":0}]
[null,248,null,{"$f":"IF($E255=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G255=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C255>'Project description'!$C$9-1,$C255<'Project description'!$C$10),$E255/(1+'Regional data'!$E$18)^($C255-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E255>0,C255=\"\"),\"Please provide a financial year\",IF(AND(OR(C255>'Project description'!$C$10,C255<'Project description'!$C$9,C255<0),C255<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E255>0,OR(C255<'Project description'!$C$9,C255>'Project description'!$C$10)),AND(E255=0,C255>0)),1,0)","v":0}]
[null,249,null,{"$f":"IF($E256=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G256=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C256>'Project description'!$C$9-1,$C256<'Project description'!$C$10),$E256/(1+'Regional data'!$E$18)^($C256-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E256>0,C256=\"\"),\"Please provide a financial year\",IF(AND(OR(C256>'Project description'!$C$10,C256<'Project description'!$C$9,C256<0),C256<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E256>0,OR(C256<'Project description'!$C$9,C256>'Project description'!$C$10)),AND(E256=0,C256>0)),1,0)","v":0}]
[null,250,null,{"$f":"IF($E257=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G257=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C257>'Project description'!$C$9-1,$C257<'Project description'!$C$10),$E257/(1+'Regional data'!$E$18)^($C257-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E257>0,C257=\"\"),\"Please provide a financial year\",IF(AND(OR(C257>'Project description'!$C$10,C257<'Project description'!$C$9,C257<0),C257<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E257>0,OR(C257<'Project description'!$C$9,C257>'Project description'!$C$10)),AND(E257=0,C257>0)),1,0)","v":0}]
[null,251,null,{"$f":"IF($E258=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G258=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C258>'Project description'!$C$9-1,$C258<'Project description'!$C$10),$E258/(1+'Regional data'!$E$18)^($C258-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E258>0,C258=\"\"),\"Please provide a financial year\",IF(AND(OR(C258>'Project description'!$C$10,C258<'Project description'!$C$9,C258<0),C258<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E258>0,OR(C258<'Project description'!$C$9,C258>'Project description'!$C$10)),AND(E258=0,C258>0)),1,0)","v":0}]
[null,252,null,{"$f":"IF($E259=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G259=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C259>'Project description'!$C$9-1,$C259<'Project description'!$C$10),$E259/(1+'Regional data'!$E$18)^($C259-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E259>0,C259=\"\"),\"Please provide a financial year\",IF(AND(OR(C259>'Project description'!$C$10,C259<'Project description'!$C$9,C259<0),C259<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E259>0,OR(C259<'Project description'!$C$9,C259>'Project description'!$C$10)),AND(E259=0,C259>0)),1,0)","v":0}]
[null,253,null,{"$f":"IF($E260=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G260=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C260>'Project description'!$C$9-1,$C260<'Project description'!$C$10),$E260/(1+'Regional data'!$E$18)^($C260-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E260>0,C260=\"\"),\"Please provide a financial year\",IF(AND(OR(C260>'Project description'!$C$10,C260<'Project description'!$C$9,C260<0),C260<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E260>0,OR(C260<'Project description'!$C$9,C260>'Project description'!$C$10)),AND(E260=0,C260>0)),1,0)","v":0}]
[null,254,null,{"$f":"IF($E261=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G261=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C261>'Project description'!$C$9-1,$C261<'Project description'!$C$10),$E261/(1+'Regional data'!$E$18)^($C261-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E261>0,C261=\"\"),\"Please provide a financial year\",IF(AND(OR(C261>'Project description'!$C$10,C261<'Project description'!$C$9,C261<0),C261<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E261>0,OR(C261<'Project description'!$C$9,C261>'Project description'!$C$10)),AND(E261=0,C261>0)),1,0)","v":0}]
[null,255,null,{"$f":"IF($E262=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G262=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C262>'Project description'!$C$9-1,$C262<'Project description'!$C$10),$E262/(1+'Regional data'!$E$18)^($C262-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E262>0,C262=\"\"),\"Please provide a financial year\",IF(AND(OR(C262>'Project description'!$C$10,C262<'Project description'!$C$9,C262<0),C262<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E262>0,OR(C262<'Project description'!$C$9,C262>'Project description'!$C$10)),AND(E262=0,C262>0)),1,0)","v":0}]
[null,256,null,{"$f":"IF($E263=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G263=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C263>'Project description'!$C$9-1,$C263<'Project description'!$C$10),$E263/(1+'Regional data'!$E$18)^($C263-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E263>0,C263=\"\"),\"Please provide a financial year\",IF(AND(OR(C263>'Project description'!$C$10,C263<'Project description'!$C$9,C263<0),C263<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E263>0,OR(C263<'Project description'!$C$9,C263>'Project description'!$C$10)),AND(E263=0,C263>0)),1,0)","v":0}]
[null,257,null,{"$f":"IF($E264=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G264=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C264>'Project description'!$C$9-1,$C264<'Project description'!$C$10),$E264/(1+'Regional data'!$E$18)^($C264-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E264>0,C264=\"\"),\"Please provide a financial year\",IF(AND(OR(C264>'Project description'!$C$10,C264<'Project description'!$C$9,C264<0),C264<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E264>0,OR(C264<'Project description'!$C$9,C264>'Project description'!$C$10)),AND(E264=0,C264>0)),1,0)","v":0}]
[null,258,null,{"$f":"IF($E265=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G265=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C265>'Project description'!$C$9-1,$C265<'Project description'!$C$10),$E265/(1+'Regional data'!$E$18)^($C265-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E265>0,C265=\"\"),\"Please provide a financial year\",IF(AND(OR(C265>'Project description'!$C$10,C265<'Project description'!$C$9,C265<0),C265<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E265>0,OR(C265<'Project description'!$C$9,C265>'Project description'!$C$10)),AND(E265=0,C265>0)),1,0)","v":0}]
[null,259,null,{"$f":"IF($E266=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G266=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C266>'Project description'!$C$9-1,$C266<'Project description'!$C$10),$E266/(1+'Regional data'!$E$18)^($C266-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E266>0,C266=\"\"),\"Please provide a financial year\",IF(AND(OR(C266>'Project description'!$C$10,C266<'Project description'!$C$9,C266<0),C266<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E266>0,OR(C266<'Project description'!$C$9,C266>'Project description'!$C$10)),AND(E266=0,C266>0)),1,0)","v":0}]
[null,260,null,{"$f":"IF($E267=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G267=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C267>'Project description'!$C$9-1,$C267<'Project description'!$C$10),$E267/(1+'Regional data'!$E$18)^($C267-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E267>0,C267=\"\"),\"Please provide a financial year\",IF(AND(OR(C267>'Project description'!$C$10,C267<'Project description'!$C$9,C267<0),C267<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E267>0,OR(C267<'Project description'!$C$9,C267>'Project description'!$C$10)),AND(E267=0,C267>0)),1,0)","v":0}]
[null,261,null,{"$f":"IF($E268=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G268=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C268>'Project description'!$C$9-1,$C268<'Project description'!$C$10),$E268/(1+'Regional data'!$E$18)^($C268-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E268>0,C268=\"\"),\"Please provide a financial year\",IF(AND(OR(C268>'Project description'!$C$10,C268<'Project description'!$C$9,C268<0),C268<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E268>0,OR(C268<'Project description'!$C$9,C268>'Project description'!$C$10)),AND(E268=0,C268>0)),1,0)","v":0}]
[null,262,null,{"$f":"IF($E269=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G269=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C269>'Project description'!$C$9-1,$C269<'Project description'!$C$10),$E269/(1+'Regional data'!$E$18)^($C269-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E269>0,C269=\"\"),\"Please provide a financial year\",IF(AND(OR(C269>'Project description'!$C$10,C269<'Project description'!$C$9,C269<0),C269<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E269>0,OR(C269<'Project description'!$C$9,C269>'Project description'!$C$10)),AND(E269=0,C269>0)),1,0)","v":0}]
[null,263,null,{"$f":"IF($E270=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G270=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C270>'Project description'!$C$9-1,$C270<'Project description'!$C$10),$E270/(1+'Regional data'!$E$18)^($C270-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E270>0,C270=\"\"),\"Please provide a financial year\",IF(AND(OR(C270>'Project description'!$C$10,C270<'Project description'!$C$9,C270<0),C270<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E270>0,OR(C270<'Project description'!$C$9,C270>'Project description'!$C$10)),AND(E270=0,C270>0)),1,0)","v":0}]
[null,264,null,{"$f":"IF($E271=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G271=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C271>'Project description'!$C$9-1,$C271<'Project description'!$C$10),$E271/(1+'Regional data'!$E$18)^($C271-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E271>0,C271=\"\"),\"Please provide a financial year\",IF(AND(OR(C271>'Project description'!$C$10,C271<'Project description'!$C$9,C271<0),C271<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E271>0,OR(C271<'Project description'!$C$9,C271>'Project description'!$C$10)),AND(E271=0,C271>0)),1,0)","v":0}]
[null,265,null,{"$f":"IF($E272=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G272=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C272>'Project description'!$C$9-1,$C272<'Project description'!$C$10),$E272/(1+'Regional data'!$E$18)^($C272-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E272>0,C272=\"\"),\"Please provide a financial year\",IF(AND(OR(C272>'Project description'!$C$10,C272<'Project description'!$C$9,C272<0),C272<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E272>0,OR(C272<'Project description'!$C$9,C272>'Project description'!$C$10)),AND(E272=0,C272>0)),1,0)","v":0}]
[null,266,null,{"$f":"IF($E273=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G273=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C273>'Project description'!$C$9-1,$C273<'Project description'!$C$10),$E273/(1+'Regional data'!$E$18)^($C273-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E273>0,C273=\"\"),\"Please provide a financial year\",IF(AND(OR(C273>'Project description'!$C$10,C273<'Project description'!$C$9,C273<0),C273<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E273>0,OR(C273<'Project description'!$C$9,C273>'Project description'!$C$10)),AND(E273=0,C273>0)),1,0)","v":0}]
[null,267,null,{"$f":"IF($E274=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G274=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C274>'Project description'!$C$9-1,$C274<'Project description'!$C$10),$E274/(1+'Regional data'!$E$18)^($C274-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E274>0,C274=\"\"),\"Please provide a financial year\",IF(AND(OR(C274>'Project description'!$C$10,C274<'Project description'!$C$9,C274<0),C274<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E274>0,OR(C274<'Project description'!$C$9,C274>'Project description'!$C$10)),AND(E274=0,C274>0)),1,0)","v":0}]
[null,268,null,{"$f":"IF($E275=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G275=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C275>'Project description'!$C$9-1,$C275<'Project description'!$C$10),$E275/(1+'Regional data'!$E$18)^($C275-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E275>0,C275=\"\"),\"Please provide a financial year\",IF(AND(OR(C275>'Project description'!$C$10,C275<'Project description'!$C$9,C275<0),C275<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E275>0,OR(C275<'Project description'!$C$9,C275>'Project description'!$C$10)),AND(E275=0,C275>0)),1,0)","v":0}]
[null,269,null,{"$f":"IF($E276=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G276=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C276>'Project description'!$C$9-1,$C276<'Project description'!$C$10),$E276/(1+'Regional data'!$E$18)^($C276-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E276>0,C276=\"\"),\"Please provide a financial year\",IF(AND(OR(C276>'Project description'!$C$10,C276<'Project description'!$C$9,C276<0),C276<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E276>0,OR(C276<'Project description'!$C$9,C276>'Project description'!$C$10)),AND(E276=0,C276>0)),1,0)","v":0}]
[null,270,null,{"$f":"IF($E277=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G277=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C277>'Project description'!$C$9-1,$C277<'Project description'!$C$10),$E277/(1+'Regional data'!$E$18)^($C277-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E277>0,C277=\"\"),\"Please provide a financial year\",IF(AND(OR(C277>'Project description'!$C$10,C277<'Project description'!$C$9,C277<0),C277<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E277>0,OR(C277<'Project description'!$C$9,C277>'Project description'!$C$10)),AND(E277=0,C277>0)),1,0)","v":0}]
[null,271,null,{"$f":"IF($E278=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G278=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C278>'Project description'!$C$9-1,$C278<'Project description'!$C$10),$E278/(1+'Regional data'!$E$18)^($C278-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E278>0,C278=\"\"),\"Please provide a financial year\",IF(AND(OR(C278>'Project description'!$C$10,C278<'Project description'!$C$9,C278<0),C278<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E278>0,OR(C278<'Project description'!$C$9,C278>'Project description'!$C$10)),AND(E278=0,C278>0)),1,0)","v":0}]
[null,272,null,{"$f":"IF($E279=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G279=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C279>'Project description'!$C$9-1,$C279<'Project description'!$C$10),$E279/(1+'Regional data'!$E$18)^($C279-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E279>0,C279=\"\"),\"Please provide a financial year\",IF(AND(OR(C279>'Project description'!$C$10,C279<'Project description'!$C$9,C279<0),C279<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E279>0,OR(C279<'Project description'!$C$9,C279>'Project description'!$C$10)),AND(E279=0,C279>0)),1,0)","v":0}]
[null,273,null,{"$f":"IF($E280=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G280=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C280>'Project description'!$C$9-1,$C280<'Project description'!$C$10),$E280/(1+'Regional data'!$E$18)^($C280-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E280>0,C280=\"\"),\"Please provide a financial year\",IF(AND(OR(C280>'Project description'!$C$10,C280<'Project description'!$C$9,C280<0),C280<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E280>0,OR(C280<'Project description'!$C$9,C280>'Project description'!$C$10)),AND(E280=0,C280>0)),1,0)","v":0}]
[null,274,null,{"$f":"IF($E281=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G281=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C281>'Project description'!$C$9-1,$C281<'Project description'!$C$10),$E281/(1+'Regional data'!$E$18)^($C281-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E281>0,C281=\"\"),\"Please provide a financial year\",IF(AND(OR(C281>'Project description'!$C$10,C281<'Project description'!$C$9,C281<0),C281<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E281>0,OR(C281<'Project description'!$C$9,C281>'Project description'!$C$10)),AND(E281=0,C281>0)),1,0)","v":0}]
[null,275,null,{"$f":"IF($E282=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G282=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C282>'Project description'!$C$9-1,$C282<'Project description'!$C$10),$E282/(1+'Regional data'!$E$18)^($C282-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E282>0,C282=\"\"),\"Please provide a financial year\",IF(AND(OR(C282>'Project description'!$C$10,C282<'Project description'!$C$9,C282<0),C282<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E282>0,OR(C282<'Project description'!$C$9,C282>'Project description'!$C$10)),AND(E282=0,C282>0)),1,0)","v":0}]
[null,276,null,{"$f":"IF($E283=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G283=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C283>'Project description'!$C$9-1,$C283<'Project description'!$C$10),$E283/(1+'Regional data'!$E$18)^($C283-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E283>0,C283=\"\"),\"Please provide a financial year\",IF(AND(OR(C283>'Project description'!$C$10,C283<'Project description'!$C$9,C283<0),C283<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E283>0,OR(C283<'Project description'!$C$9,C283>'Project description'!$C$10)),AND(E283=0,C283>0)),1,0)","v":0}]
[null,277,null,{"$f":"IF($E284=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G284=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C284>'Project description'!$C$9-1,$C284<'Project description'!$C$10),$E284/(1+'Regional data'!$E$18)^($C284-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E284>0,C284=\"\"),\"Please provide a financial year\",IF(AND(OR(C284>'Project description'!$C$10,C284<'Project description'!$C$9,C284<0),C284<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E284>0,OR(C284<'Project description'!$C$9,C284>'Project description'!$C$10)),AND(E284=0,C284>0)),1,0)","v":0}]
[null,278,null,{"$f":"IF($E285=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G285=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C285>'Project description'!$C$9-1,$C285<'Project description'!$C$10),$E285/(1+'Regional data'!$E$18)^($C285-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E285>0,C285=\"\"),\"Please provide a financial year\",IF(AND(OR(C285>'Project description'!$C$10,C285<'Project description'!$C$9,C285<0),C285<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E285>0,OR(C285<'Project description'!$C$9,C285>'Project description'!$C$10)),AND(E285=0,C285>0)),1,0)","v":0}]
[null,279,null,{"$f":"IF($E286=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G286=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C286>'Project description'!$C$9-1,$C286<'Project description'!$C$10),$E286/(1+'Regional data'!$E$18)^($C286-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E286>0,C286=\"\"),\"Please provide a financial year\",IF(AND(OR(C286>'Project description'!$C$10,C286<'Project description'!$C$9,C286<0),C286<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E286>0,OR(C286<'Project description'!$C$9,C286>'Project description'!$C$10)),AND(E286=0,C286>0)),1,0)","v":0}]
[null,280,null,{"$f":"IF($E287=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G287=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C287>'Project description'!$C$9-1,$C287<'Project description'!$C$10),$E287/(1+'Regional data'!$E$18)^($C287-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E287>0,C287=\"\"),\"Please provide a financial year\",IF(AND(OR(C287>'Project description'!$C$10,C287<'Project description'!$C$9,C287<0),C287<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E287>0,OR(C287<'Project description'!$C$9,C287>'Project description'!$C$10)),AND(E287=0,C287>0)),1,0)","v":0}]
[null,281,null,{"$f":"IF($E288=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G288=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C288>'Project description'!$C$9-1,$C288<'Project description'!$C$10),$E288/(1+'Regional data'!$E$18)^($C288-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E288>0,C288=\"\"),\"Please provide a financial year\",IF(AND(OR(C288>'Project description'!$C$10,C288<'Project description'!$C$9,C288<0),C288<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E288>0,OR(C288<'Project description'!$C$9,C288>'Project description'!$C$10)),AND(E288=0,C288>0)),1,0)","v":0}]
[null,282,null,{"$f":"IF($E289=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G289=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C289>'Project description'!$C$9-1,$C289<'Project description'!$C$10),$E289/(1+'Regional data'!$E$18)^($C289-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E289>0,C289=\"\"),\"Please provide a financial year\",IF(AND(OR(C289>'Project description'!$C$10,C289<'Project description'!$C$9,C289<0),C289<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E289>0,OR(C289<'Project description'!$C$9,C289>'Project description'!$C$10)),AND(E289=0,C289>0)),1,0)","v":0}]
[null,283,null,{"$f":"IF($E290=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G290=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C290>'Project description'!$C$9-1,$C290<'Project description'!$C$10),$E290/(1+'Regional data'!$E$18)^($C290-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E290>0,C290=\"\"),\"Please provide a financial year\",IF(AND(OR(C290>'Project description'!$C$10,C290<'Project description'!$C$9,C290<0),C290<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E290>0,OR(C290<'Project description'!$C$9,C290>'Project description'!$C$10)),AND(E290=0,C290>0)),1,0)","v":0}]
[null,284,null,{"$f":"IF($E291=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G291=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C291>'Project description'!$C$9-1,$C291<'Project description'!$C$10),$E291/(1+'Regional data'!$E$18)^($C291-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E291>0,C291=\"\"),\"Please provide a financial year\",IF(AND(OR(C291>'Project description'!$C$10,C291<'Project description'!$C$9,C291<0),C291<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E291>0,OR(C291<'Project description'!$C$9,C291>'Project description'!$C$10)),AND(E291=0,C291>0)),1,0)","v":0}]
[null,285,null,{"$f":"IF($E292=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G292=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C292>'Project description'!$C$9-1,$C292<'Project description'!$C$10),$E292/(1+'Regional data'!$E$18)^($C292-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E292>0,C292=\"\"),\"Please provide a financial year\",IF(AND(OR(C292>'Project description'!$C$10,C292<'Project description'!$C$9,C292<0),C292<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E292>0,OR(C292<'Project description'!$C$9,C292>'Project description'!$C$10)),AND(E292=0,C292>0)),1,0)","v":0}]
[null,286,null,{"$f":"IF($E293=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G293=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C293>'Project description'!$C$9-1,$C293<'Project description'!$C$10),$E293/(1+'Regional data'!$E$18)^($C293-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E293>0,C293=\"\"),\"Please provide a financial year\",IF(AND(OR(C293>'Project description'!$C$10,C293<'Project description'!$C$9,C293<0),C293<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E293>0,OR(C293<'Project description'!$C$9,C293>'Project description'!$C$10)),AND(E293=0,C293>0)),1,0)","v":0}]
[null,287,null,{"$f":"IF($E294=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G294=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C294>'Project description'!$C$9-1,$C294<'Project description'!$C$10),$E294/(1+'Regional data'!$E$18)^($C294-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E294>0,C294=\"\"),\"Please provide a financial year\",IF(AND(OR(C294>'Project description'!$C$10,C294<'Project description'!$C$9,C294<0),C294<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E294>0,OR(C294<'Project description'!$C$9,C294>'Project description'!$C$10)),AND(E294=0,C294>0)),1,0)","v":0}]
[null,288,null,{"$f":"IF($E295=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G295=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C295>'Project description'!$C$9-1,$C295<'Project description'!$C$10),$E295/(1+'Regional data'!$E$18)^($C295-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E295>0,C295=\"\"),\"Please provide a financial year\",IF(AND(OR(C295>'Project description'!$C$10,C295<'Project description'!$C$9,C295<0),C295<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E295>0,OR(C295<'Project description'!$C$9,C295>'Project description'!$C$10)),AND(E295=0,C295>0)),1,0)","v":0}]
[null,289,null,{"$f":"IF($E296=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G296=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C296>'Project description'!$C$9-1,$C296<'Project description'!$C$10),$E296/(1+'Regional data'!$E$18)^($C296-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E296>0,C296=\"\"),\"Please provide a financial year\",IF(AND(OR(C296>'Project description'!$C$10,C296<'Project description'!$C$9,C296<0),C296<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E296>0,OR(C296<'Project description'!$C$9,C296>'Project description'!$C$10)),AND(E296=0,C296>0)),1,0)","v":0}]
[null,290,null,{"$f":"IF($E297=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G297=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C297>'Project description'!$C$9-1,$C297<'Project description'!$C$10),$E297/(1+'Regional data'!$E$18)^($C297-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E297>0,C297=\"\"),\"Please provide a financial year\",IF(AND(OR(C297>'Project description'!$C$10,C297<'Project description'!$C$9,C297<0),C297<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E297>0,OR(C297<'Project description'!$C$9,C297>'Project description'!$C$10)),AND(E297=0,C297>0)),1,0)","v":0}]
[null,291,null,{"$f":"IF($E298=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G298=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C298>'Project description'!$C$9-1,$C298<'Project description'!$C$10),$E298/(1+'Regional data'!$E$18)^($C298-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E298>0,C298=\"\"),\"Please provide a financial year\",IF(AND(OR(C298>'Project description'!$C$10,C298<'Project description'!$C$9,C298<0),C298<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E298>0,OR(C298<'Project description'!$C$9,C298>'Project description'!$C$10)),AND(E298=0,C298>0)),1,0)","v":0}]
[null,292,null,{"$f":"IF($E299=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G299=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C299>'Project description'!$C$9-1,$C299<'Project description'!$C$10),$E299/(1+'Regional data'!$E$18)^($C299-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E299>0,C299=\"\"),\"Please provide a financial year\",IF(AND(OR(C299>'Project description'!$C$10,C299<'Project description'!$C$9,C299<0),C299<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E299>0,OR(C299<'Project description'!$C$9,C299>'Project description'!$C$10)),AND(E299=0,C299>0)),1,0)","v":0}]
[null,293,null,{"$f":"IF($E300=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G300=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C300>'Project description'!$C$9-1,$C300<'Project description'!$C$10),$E300/(1+'Regional data'!$E$18)^($C300-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E300>0,C300=\"\"),\"Please provide a financial year\",IF(AND(OR(C300>'Project description'!$C$10,C300<'Project description'!$C$9,C300<0),C300<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E300>0,OR(C300<'Project description'!$C$9,C300>'Project description'!$C$10)),AND(E300=0,C300>0)),1,0)","v":0}]
[null,294,null,{"$f":"IF($E301=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G301=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C301>'Project description'!$C$9-1,$C301<'Project description'!$C$10),$E301/(1+'Regional data'!$E$18)^($C301-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E301>0,C301=\"\"),\"Please provide a financial year\",IF(AND(OR(C301>'Project description'!$C$10,C301<'Project description'!$C$9,C301<0),C301<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E301>0,OR(C301<'Project description'!$C$9,C301>'Project description'!$C$10)),AND(E301=0,C301>0)),1,0)","v":0}]
[null,295,null,{"$f":"IF($E302=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G302=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C302>'Project description'!$C$9-1,$C302<'Project description'!$C$10),$E302/(1+'Regional data'!$E$18)^($C302-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E302>0,C302=\"\"),\"Please provide a financial year\",IF(AND(OR(C302>'Project description'!$C$10,C302<'Project description'!$C$9,C302<0),C302<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E302>0,OR(C302<'Project description'!$C$9,C302>'Project description'!$C$10)),AND(E302=0,C302>0)),1,0)","v":0}]
[null,296,null,{"$f":"IF($E303=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G303=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C303>'Project description'!$C$9-1,$C303<'Project description'!$C$10),$E303/(1+'Regional data'!$E$18)^($C303-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E303>0,C303=\"\"),\"Please provide a financial year\",IF(AND(OR(C303>'Project description'!$C$10,C303<'Project description'!$C$9,C303<0),C303<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E303>0,OR(C303<'Project description'!$C$9,C303>'Project description'!$C$10)),AND(E303=0,C303>0)),1,0)","v":0}]
[null,297,null,{"$f":"IF($E304=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G304=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C304>'Project description'!$C$9-1,$C304<'Project description'!$C$10),$E304/(1+'Regional data'!$E$18)^($C304-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E304>0,C304=\"\"),\"Please provide a financial year\",IF(AND(OR(C304>'Project description'!$C$10,C304<'Project description'!$C$9,C304<0),C304<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E304>0,OR(C304<'Project description'!$C$9,C304>'Project description'!$C$10)),AND(E304=0,C304>0)),1,0)","v":0}]
[null,298,null,{"$f":"IF($E305=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G305=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C305>'Project description'!$C$9-1,$C305<'Project description'!$C$10),$E305/(1+'Regional data'!$E$18)^($C305-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E305>0,C305=\"\"),\"Please provide a financial year\",IF(AND(OR(C305>'Project description'!$C$10,C305<'Project description'!$C$9,C305<0),C305<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E305>0,OR(C305<'Project description'!$C$9,C305>'Project description'!$C$10)),AND(E305=0,C305>0)),1,0)","v":0}]
[null,299,null,{"$f":"IF($E306=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},null,{"$f":"IF($G306=0,\" \",VLOOKUP('Regional data'!$E$19,list!$B$3:$C$181,2))","v":" "},{"$f":"IF(AND($C306>'Project description'!$C$9-1,$C306<'Project description'!$C$10),$E306/(1+'Regional data'!$E$18)^($C306-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E306>0,C306=\"\"),\"Please provide a financial year\",IF(AND(OR(C306>'Project description'!$C$10,C306<'Project description'!$C$9,C306<0),C306<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E306>0,OR(C306<'Project description'!$C$9,C306>'Project description'!$C$10)),AND(E306=0,C306>0)),1,0)","v":0}]
[null,300,null,{"$f":"IF($E307=0,\" \",'Regional data'!$E$20)","v":" "},null,null,{"$f":"IF(AND($C307>'Project description'!$C$9-1,$C307<'Project description'!$C$10),$E307/(1+'Regional data'!$E$18)^($C307-'Project description'!$C$9),0)","v":0},{"$f":"IF(AND(E307>0,C307=\"\"),\"Please provide a financial year\",IF(AND(OR(C307>'Project description'!$C$10,C307<'Project description'!$C$9,C307<0),C307<>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(E307>0,OR(C307<'Project description'!$C$9,C307>'Project description'!$C$10)),AND(E307=0,C307>0)),1,0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C308>'Project description'!$C$10,C308<'Project description'!$C$9,),C308>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C309>'Project description'!$C$10,C309<'Project description'!$C$9,),C309>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C310>'Project description'!$C$10,C310<'Project description'!$C$9,),C310>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C311>'Project description'!$C$10,C311<'Project description'!$C$9,),C311>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C312>'Project description'!$C$10,C312<'Project description'!$C$9,),C312>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C313>'Project description'!$C$10,C313<'Project description'!$C$9,),C313>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C314>'Project description'!$C$10,C314<'Project description'!$C$9,),C314>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C315>'Project description'!$C$10,C315<'Project description'!$C$9,),C315>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C316>'Project description'!$C$10,C316<'Project description'!$C$9,),C316>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C317>'Project description'!$C$10,C317<'Project description'!$C$9,),C317>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C318>'Project description'!$C$10,C318<'Project description'!$C$9,),C318>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C319>'Project description'!$C$10,C319<'Project description'!$C$9,),C319>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C320>'Project description'!$C$10,C320<'Project description'!$C$9,),C320>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C321>'Project description'!$C$10,C321<'Project description'!$C$9,),C321>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C322>'Project description'!$C$10,C322<'Project description'!$C$9,),C322>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C323>'Project description'!$C$10,C323<'Project description'!$C$9,),C323>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C324>'Project description'!$C$10,C324<'Project description'!$C$9,),C324>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C325>'Project description'!$C$10,C325<'Project description'!$C$9,),C325>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C326>'Project description'!$C$10,C326<'Project description'!$C$9,),C326>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C327>'Project description'!$C$10,C327<'Project description'!$C$9,),C327>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C328>'Project description'!$C$10,C328<'Project description'!$C$9,),C328>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C329>'Project description'!$C$10,C329<'Project description'!$C$9,),C329>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C330>'Project description'!$C$10,C330<'Project description'!$C$9,),C330>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C331>'Project description'!$C$10,C331<'Project description'!$C$9,),C331>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C332>'Project description'!$C$10,C332<'Project description'!$C$9,),C332>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C333>'Project description'!$C$10,C333<'Project description'!$C$9,),C333>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C334>'Project description'!$C$10,C334<'Project description'!$C$9,),C334>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C335>'Project description'!$C$10,C335<'Project description'!$C$9,),C335>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C336>'Project description'!$C$10,C336<'Project description'!$C$9,),C336>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C337>'Project description'!$C$10,C337<'Project description'!$C$9,),C337>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C338>'Project description'!$C$10,C338<'Project description'!$C$9,),C338>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C339>'Project description'!$C$10,C339<'Project description'!$C$9,),C339>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C340>'Project description'!$C$10,C340<'Project description'!$C$9,),C340>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C341>'Project description'!$C$10,C341<'Project description'!$C$9,),C341>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C342>'Project description'!$C$10,C342<'Project description'!$C$9,),C342>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C343>'Project description'!$C$10,C343<'Project description'!$C$9,),C343>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C344>'Project description'!$C$10,C344<'Project description'!$C$9,),C344>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C345>'Project description'!$C$10,C345<'Project description'!$C$9,),C345>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C346>'Project description'!$C$10,C346<'Project description'!$C$9,),C346>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C347>'Project description'!$C$10,C347<'Project description'!$C$9,),C347>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C348>'Project description'!$C$10,C348<'Project description'!$C$9,),C348>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C349>'Project description'!$C$10,C349<'Project description'!$C$9,),C349>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C350>'Project description'!$C$10,C350<'Project description'!$C$9,),C350>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C351>'Project description'!$C$10,C351<'Project description'!$C$9,),C351>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C352>'Project description'!$C$10,C352<'Project description'!$C$9,),C352>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C353>'Project description'!$C$10,C353<'Project description'!$C$9,),C353>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C354>'Project description'!$C$10,C354<'Project description'!$C$9,),C354>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C355>'Project description'!$C$10,C355<'Project description'!$C$9,),C355>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C356>'Project description'!$C$10,C356<'Project description'!$C$9,),C356>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C357>'Project description'!$C$10,C357<'Project description'!$C$9,),C357>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C358>'Project description'!$C$10,C358<'Project description'!$C$9,),C358>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C359>'Project description'!$C$10,C359<'Project description'!$C$9,),C359>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C360>'Project description'!$C$10,C360<'Project description'!$C$9,),C360>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C361>'Project description'!$C$10,C361<'Project description'!$C$9,),C361>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C362>'Project description'!$C$10,C362<'Project description'!$C$9,),C362>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C363>'Project description'!$C$10,C363<'Project description'!$C$9,),C363>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C364>'Project description'!$C$10,C364<'Project description'!$C$9,),C364>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C365>'Project description'!$C$10,C365<'Project description'!$C$9,),C365>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C366>'Project description'!$C$10,C366<'Project description'!$C$9,),C366>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C367>'Project description'!$C$10,C367<'Project description'!$C$9,),C367>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C368>'Project description'!$C$10,C368<'Project description'!$C$9,),C368>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C369>'Project description'!$C$10,C369<'Project description'!$C$9,),C369>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C370>'Project description'!$C$10,C370<'Project description'!$C$9,),C370>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C371>'Project description'!$C$10,C371<'Project description'!$C$9,),C371>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C372>'Project description'!$C$10,C372<'Project description'!$C$9,),C372>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C373>'Project description'!$C$10,C373<'Project description'!$C$9,),C373>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C374>'Project description'!$C$10,C374<'Project description'!$C$9,),C374>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C375>'Project description'!$C$10,C375<'Project description'!$C$9,),C375>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C376>'Project description'!$C$10,C376<'Project description'!$C$9,),C376>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C377>'Project description'!$C$10,C377<'Project description'!$C$9,),C377>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C378>'Project description'!$C$10,C378<'Project description'!$C$9,),C378>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C379>'Project description'!$C$10,C379<'Project description'!$C$9,),C379>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C380>'Project description'!$C$10,C380<'Project description'!$C$9,),C380>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C381>'Project description'!$C$10,C381<'Project description'!$C$9,),C381>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C382>'Project description'!$C$10,C382<'Project description'!$C$9,),C382>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C383>'Project description'!$C$10,C383<'Project description'!$C$9,),C383>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C384>'Project description'!$C$10,C384<'Project description'!$C$9,),C384>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C385>'Project description'!$C$10,C385<'Project description'!$C$9,),C385>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C386>'Project description'!$C$10,C386<'Project description'!$C$9,),C386>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C387>'Project description'!$C$10,C387<'Project description'!$C$9,),C387>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C388>'Project description'!$C$10,C388<'Project description'!$C$9,),C388>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C389>'Project description'!$C$10,C389<'Project description'!$C$9,),C389>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C390>'Project description'!$C$10,C390<'Project description'!$C$9,),C390>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C391>'Project description'!$C$10,C391<'Project description'!$C$9,),C391>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C392>'Project description'!$C$10,C392<'Project description'!$C$9,),C392>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C393>'Project description'!$C$10,C393<'Project description'!$C$9,),C393>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C394>'Project description'!$C$10,C394<'Project description'!$C$9,),C394>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C395>'Project description'!$C$10,C395<'Project description'!$C$9,),C395>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C396>'Project description'!$C$10,C396<'Project description'!$C$9,),C396>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C397>'Project description'!$C$10,C397<'Project description'!$C$9,),C397>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C398>'Project description'!$C$10,C398<'Project description'!$C$9,),C398>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C399>'Project description'!$C$10,C399<'Project description'!$C$9,),C399>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C400>'Project description'!$C$10,C400<'Project description'!$C$9,),C400>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C401>'Project description'!$C$10,C401<'Project description'!$C$9,),C401>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C402>'Project description'!$C$10,C402<'Project description'!$C$9,),C402>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C403>'Project description'!$C$10,C403<'Project description'!$C$9,),C403>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C404>'Project description'!$C$10,C404<'Project description'!$C$9,),C404>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C405>'Project description'!$C$10,C405<'Project description'!$C$9,),C405>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C406>'Project description'!$C$10,C406<'Project description'!$C$9,),C406>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C407>'Project description'!$C$10,C407<'Project description'!$C$9,),C407>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C408>'Project description'!$C$10,C408<'Project description'!$C$9,),C408>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C409>'Project description'!$C$10,C409<'Project description'!$C$9,),C409>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C410>'Project description'!$C$10,C410<'Project description'!$C$9,),C410>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C411>'Project description'!$C$10,C411<'Project description'!$C$9,),C411>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C412>'Project description'!$C$10,C412<'Project description'!$C$9,),C412>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C413>'Project description'!$C$10,C413<'Project description'!$C$9,),C413>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C414>'Project description'!$C$10,C414<'Project description'!$C$9,),C414>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C415>'Project description'!$C$10,C415<'Project description'!$C$9,),C415>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C416>'Project description'!$C$10,C416<'Project description'!$C$9,),C416>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C417>'Project description'!$C$10,C417<'Project description'!$C$9,),C417>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C418>'Project description'!$C$10,C418<'Project description'!$C$9,),C418>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C419>'Project description'!$C$10,C419<'Project description'!$C$9,),C419>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C420>'Project description'!$C$10,C420<'Project description'!$C$9,),C420>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C421>'Project description'!$C$10,C421<'Project description'!$C$9,),C421>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C422>'Project description'!$C$10,C422<'Project description'!$C$9,),C422>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C423>'Project description'!$C$10,C423<'Project description'!$C$9,),C423>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C424>'Project description'!$C$10,C424<'Project description'!$C$9,),C424>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C425>'Project description'!$C$10,C425<'Project description'!$C$9,),C425>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C426>'Project description'!$C$10,C426<'Project description'!$C$9,),C426>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C427>'Project description'!$C$10,C427<'Project description'!$C$9,),C427>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C428>'Project description'!$C$10,C428<'Project description'!$C$9,),C428>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C429>'Project description'!$C$10,C429<'Project description'!$C$9,),C429>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C430>'Project description'!$C$10,C430<'Project description'!$C$9,),C430>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C431>'Project description'!$C$10,C431<'Project description'!$C$9,),C431>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C432>'Project description'!$C$10,C432<'Project description'!$C$9,),C432>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C433>'Project description'!$C$10,C433<'Project description'!$C$9,),C433>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C434>'Project description'!$C$10,C434<'Project description'!$C$9,),C434>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C435>'Project description'!$C$10,C435<'Project description'!$C$9,),C435>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C436>'Project description'!$C$10,C436<'Project description'!$C$9,),C436>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C437>'Project description'!$C$10,C437<'Project description'!$C$9,),C437>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C438>'Project description'!$C$10,C438<'Project description'!$C$9,),C438>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C439>'Project description'!$C$10,C439<'Project description'!$C$9,),C439>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C440>'Project description'!$C$10,C440<'Project description'!$C$9,),C440>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C441>'Project description'!$C$10,C441<'Project description'!$C$9,),C441>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C442>'Project description'!$C$10,C442<'Project description'!$C$9,),C442>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C443>'Project description'!$C$10,C443<'Project description'!$C$9,),C443>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C444>'Project description'!$C$10,C444<'Project description'!$C$9,),C444>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C445>'Project description'!$C$10,C445<'Project description'!$C$9,),C445>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C446>'Project description'!$C$10,C446<'Project description'!$C$9,),C446>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C447>'Project description'!$C$10,C447<'Project description'!$C$9,),C447>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C448>'Project description'!$C$10,C448<'Project description'!$C$9,),C448>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C449>'Project description'!$C$10,C449<'Project description'!$C$9,),C449>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C450>'Project description'!$C$10,C450<'Project description'!$C$9,),C450>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C451>'Project description'!$C$10,C451<'Project description'!$C$9,),C451>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C452>'Project description'!$C$10,C452<'Project description'!$C$9,),C452>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C453>'Project description'!$C$10,C453<'Project description'!$C$9,),C453>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C454>'Project description'!$C$10,C454<'Project description'!$C$9,),C454>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C455>'Project description'!$C$10,C455<'Project description'!$C$9,),C455>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C456>'Project description'!$C$10,C456<'Project description'!$C$9,),C456>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C457>'Project description'!$C$10,C457<'Project description'!$C$9,),C457>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C458>'Project description'!$C$10,C458<'Project description'!$C$9,),C458>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C459>'Project description'!$C$10,C459<'Project description'!$C$9,),C459>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C460>'Project description'!$C$10,C460<'Project description'!$C$9,),C460>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C461>'Project description'!$C$10,C461<'Project description'!$C$9,),C461>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C462>'Project description'!$C$10,C462<'Project description'!$C$9,),C462>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C463>'Project description'!$C$10,C463<'Project description'!$C$9,),C463>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C464>'Project description'!$C$10,C464<'Project description'!$C$9,),C464>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C465>'Project description'!$C$10,C465<'Project description'!$C$9,),C465>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C466>'Project description'!$C$10,C466<'Project description'!$C$9,),C466>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C467>'Project description'!$C$10,C467<'Project description'!$C$9,),C467>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C468>'Project description'!$C$10,C468<'Project description'!$C$9,),C468>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C469>'Project description'!$C$10,C469<'Project description'!$C$9,),C469>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C470>'Project description'!$C$10,C470<'Project description'!$C$9,),C470>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C471>'Project description'!$C$10,C471<'Project description'!$C$9,),C471>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C472>'Project description'!$C$10,C472<'Project description'!$C$9,),C472>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C473>'Project description'!$C$10,C473<'Project description'!$C$9,),C473>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C474>'Project description'!$C$10,C474<'Project description'!$C$9,),C474>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C475>'Project description'!$C$10,C475<'Project description'!$C$9,),C475>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C476>'Project description'!$C$10,C476<'Project description'!$C$9,),C476>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C477>'Project description'!$C$10,C477<'Project description'!$C$9,),C477>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C478>'Project description'!$C$10,C478<'Project description'!$C$9,),C478>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C479>'Project description'!$C$10,C479<'Project description'!$C$9,),C479>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C480>'Project description'!$C$10,C480<'Project description'!$C$9,),C480>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C481>'Project description'!$C$10,C481<'Project description'!$C$9,),C481>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C482>'Project description'!$C$10,C482<'Project description'!$C$9,),C482>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C483>'Project description'!$C$10,C483<'Project description'!$C$9,),C483>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C484>'Project description'!$C$10,C484<'Project description'!$C$9,),C484>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C485>'Project description'!$C$10,C485<'Project description'!$C$9,),C485>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C486>'Project description'!$C$10,C486<'Project description'!$C$9,),C486>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C487>'Project description'!$C$10,C487<'Project description'!$C$9,),C487>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C488>'Project description'!$C$10,C488<'Project description'!$C$9,),C488>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C489>'Project description'!$C$10,C489<'Project description'!$C$9,),C489>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C490>'Project description'!$C$10,C490<'Project description'!$C$9,),C490>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C491>'Project description'!$C$10,C491<'Project description'!$C$9,),C491>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C492>'Project description'!$C$10,C492<'Project description'!$C$9,),C492>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C493>'Project description'!$C$10,C493<'Project description'!$C$9,),C493>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C494>'Project description'!$C$10,C494<'Project description'!$C$9,),C494>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C495>'Project description'!$C$10,C495<'Project description'!$C$9,),C495>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C496>'Project description'!$C$10,C496<'Project description'!$C$9,),C496>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C497>'Project description'!$C$10,C497<'Project description'!$C$9,),C497>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C498>'Project description'!$C$10,C498<'Project description'!$C$9,),C498>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C499>'Project description'!$C$10,C499<'Project description'!$C$9,),C499>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C500>'Project description'!$C$10,C500<'Project description'!$C$9,),C500>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C501>'Project description'!$C$10,C501<'Project description'!$C$9,),C501>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C502>'Project description'!$C$10,C502<'Project description'!$C$9,),C502>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C503>'Project description'!$C$10,C503<'Project description'!$C$9,),C503>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C504>'Project description'!$C$10,C504<'Project description'!$C$9,),C504>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C505>'Project description'!$C$10,C505<'Project description'!$C$9,),C505>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C506>'Project description'!$C$10,C506<'Project description'!$C$9,),C506>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C507>'Project description'!$C$10,C507<'Project description'!$C$9,),C507>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C508>'Project description'!$C$10,C508<'Project description'!$C$9,),C508>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C509>'Project description'!$C$10,C509<'Project description'!$C$9,),C509>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C510>'Project description'!$C$10,C510<'Project description'!$C$9,),C510>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C511>'Project description'!$C$10,C511<'Project description'!$C$9,),C511>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C512>'Project description'!$C$10,C512<'Project description'!$C$9,),C512>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C513>'Project description'!$C$10,C513<'Project description'!$C$9,),C513>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C514>'Project description'!$C$10,C514<'Project description'!$C$9,),C514>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C515>'Project description'!$C$10,C515<'Project description'!$C$9,),C515>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C516>'Project description'!$C$10,C516<'Project description'!$C$9,),C516>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C517>'Project description'!$C$10,C517<'Project description'!$C$9,),C517>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C518>'Project description'!$C$10,C518<'Project description'!$C$9,),C518>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C519>'Project description'!$C$10,C519<'Project description'!$C$9,),C519>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C520>'Project description'!$C$10,C520<'Project description'!$C$9,),C520>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C521>'Project description'!$C$10,C521<'Project description'!$C$9,),C521>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C522>'Project description'!$C$10,C522<'Project description'!$C$9,),C522>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C523>'Project description'!$C$10,C523<'Project description'!$C$9,),C523>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C524>'Project description'!$C$10,C524<'Project description'!$C$9,),C524>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C525>'Project description'!$C$10,C525<'Project description'!$C$9,),C525>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C526>'Project description'!$C$10,C526<'Project description'!$C$9,),C526>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C527>'Project description'!$C$10,C527<'Project description'!$C$9,),C527>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C528>'Project description'!$C$10,C528<'Project description'!$C$9,),C528>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C529>'Project description'!$C$10,C529<'Project description'!$C$9,),C529>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C530>'Project description'!$C$10,C530<'Project description'!$C$9,),C530>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C531>'Project description'!$C$10,C531<'Project description'!$C$9,),C531>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C532>'Project description'!$C$10,C532<'Project description'!$C$9,),C532>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C533>'Project description'!$C$10,C533<'Project description'!$C$9,),C533>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C534>'Project description'!$C$10,C534<'Project description'!$C$9,),C534>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C535>'Project description'!$C$10,C535<'Project description'!$C$9,),C535>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C536>'Project description'!$C$10,C536<'Project description'!$C$9,),C536>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C537>'Project description'!$C$10,C537<'Project description'!$C$9,),C537>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C538>'Project description'!$C$10,C538<'Project description'!$C$9,),C538>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C539>'Project description'!$C$10,C539<'Project description'!$C$9,),C539>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C540>'Project description'!$C$10,C540<'Project description'!$C$9,),C540>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C541>'Project description'!$C$10,C541<'Project description'!$C$9,),C541>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C542>'Project description'!$C$10,C542<'Project description'!$C$9,),C542>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C543>'Project description'!$C$10,C543<'Project description'!$C$9,),C543>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C544>'Project description'!$C$10,C544<'Project description'!$C$9,),C544>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C545>'Project description'!$C$10,C545<'Project description'!$C$9,),C545>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C546>'Project description'!$C$10,C546<'Project description'!$C$9,),C546>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C547>'Project description'!$C$10,C547<'Project description'!$C$9,),C547>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C548>'Project description'!$C$10,C548<'Project description'!$C$9,),C548>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C549>'Project description'!$C$10,C549<'Project description'!$C$9,),C549>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C550>'Project description'!$C$10,C550<'Project description'!$C$9,),C550>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C551>'Project description'!$C$10,C551<'Project description'!$C$9,),C551>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C552>'Project description'!$C$10,C552<'Project description'!$C$9,),C552>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C553>'Project description'!$C$10,C553<'Project description'!$C$9,),C553>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C554>'Project description'!$C$10,C554<'Project description'!$C$9,),C554>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C555>'Project description'!$C$10,C555<'Project description'!$C$9,),C555>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C556>'Project description'!$C$10,C556<'Project description'!$C$9,),C556>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C557>'Project description'!$C$10,C557<'Project description'!$C$9,),C557>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C558>'Project description'!$C$10,C558<'Project description'!$C$9,),C558>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C559>'Project description'!$C$10,C559<'Project description'!$C$9,),C559>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C560>'Project description'!$C$10,C560<'Project description'!$C$9,),C560>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C561>'Project description'!$C$10,C561<'Project description'!$C$9,),C561>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C562>'Project description'!$C$10,C562<'Project description'!$C$9,),C562>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C563>'Project description'!$C$10,C563<'Project description'!$C$9,),C563>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C564>'Project description'!$C$10,C564<'Project description'!$C$9,),C564>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C565>'Project description'!$C$10,C565<'Project description'!$C$9,),C565>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C566>'Project description'!$C$10,C566<'Project description'!$C$9,),C566>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C567>'Project description'!$C$10,C567<'Project description'!$C$9,),C567>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C568>'Project description'!$C$10,C568<'Project description'!$C$9,),C568>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C569>'Project description'!$C$10,C569<'Project description'!$C$9,),C569>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C570>'Project description'!$C$10,C570<'Project description'!$C$9,),C570>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C571>'Project description'!$C$10,C571<'Project description'!$C$9,),C571>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C572>'Project description'!$C$10,C572<'Project description'!$C$9,),C572>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C573>'Project description'!$C$10,C573<'Project description'!$C$9,),C573>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C574>'Project description'!$C$10,C574<'Project description'!$C$9,),C574>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C575>'Project description'!$C$10,C575<'Project description'!$C$9,),C575>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C576>'Project description'!$C$10,C576<'Project description'!$C$9,),C576>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C577>'Project description'!$C$10,C577<'Project description'!$C$9,),C577>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C578>'Project description'!$C$10,C578<'Project description'!$C$9,),C578>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C579>'Project description'!$C$10,C579<'Project description'!$C$9,),C579>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C580>'Project description'!$C$10,C580<'Project description'!$C$9,),C580>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C581>'Project description'!$C$10,C581<'Project description'!$C$9,),C581>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C582>'Project description'!$C$10,C582<'Project description'!$C$9,),C582>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C583>'Project description'!$C$10,C583<'Project description'!$C$9,),C583>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C584>'Project description'!$C$10,C584<'Project description'!$C$9,),C584>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C585>'Project description'!$C$10,C585<'Project description'!$C$9,),C585>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C586>'Project description'!$C$10,C586<'Project description'!$C$9,),C586>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C587>'Project description'!$C$10,C587<'Project description'!$C$9,),C587>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C588>'Project description'!$C$10,C588<'Project description'!$C$9,),C588>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C589>'Project description'!$C$10,C589<'Project description'!$C$9,),C589>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C590>'Project description'!$C$10,C590<'Project description'!$C$9,),C590>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C591>'Project description'!$C$10,C591<'Project description'!$C$9,),C591>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C592>'Project description'!$C$10,C592<'Project description'!$C$9,),C592>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C593>'Project description'!$C$10,C593<'Project description'!$C$9,),C593>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C594>'Project description'!$C$10,C594<'Project description'!$C$9,),C594>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C595>'Project description'!$C$10,C595<'Project description'!$C$9,),C595>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C596>'Project description'!$C$10,C596<'Project description'!$C$9,),C596>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C597>'Project description'!$C$10,C597<'Project description'!$C$9,),C597>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C598>'Project description'!$C$10,C598<'Project description'!$C$9,),C598>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C599>'Project description'!$C$10,C599<'Project description'!$C$9,),C599>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C600>'Project description'!$C$10,C600<'Project description'!$C$9,),C600>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C601>'Project description'!$C$10,C601<'Project description'!$C$9,),C601>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C602>'Project description'!$C$10,C602<'Project description'!$C$9,),C602>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C603>'Project description'!$C$10,C603<'Project description'!$C$9,),C603>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C604>'Project description'!$C$10,C604<'Project description'!$C$9,),C604>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C605>'Project description'!$C$10,C605<'Project description'!$C$9,),C605>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C606>'Project description'!$C$10,C606<'Project description'!$C$9,),C606>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C607>'Project description'!$C$10,C607<'Project description'!$C$9,),C607>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C608>'Project description'!$C$10,C608<'Project description'!$C$9,),C608>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C609>'Project description'!$C$10,C609<'Project description'!$C$9,),C609>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C610>'Project description'!$C$10,C610<'Project description'!$C$9,),C610>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C611>'Project description'!$C$10,C611<'Project description'!$C$9,),C611>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C612>'Project description'!$C$10,C612<'Project description'!$C$9,),C612>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C613>'Project description'!$C$10,C613<'Project description'!$C$9,),C613>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C614>'Project description'!$C$10,C614<'Project description'!$C$9,),C614>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C615>'Project description'!$C$10,C615<'Project description'!$C$9,),C615>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C616>'Project description'!$C$10,C616<'Project description'!$C$9,),C616>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C617>'Project description'!$C$10,C617<'Project description'!$C$9,),C617>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C618>'Project description'!$C$10,C618<'Project description'!$C$9,),C618>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C619>'Project description'!$C$10,C619<'Project description'!$C$9,),C619>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C620>'Project description'!$C$10,C620<'Project description'!$C$9,),C620>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C621>'Project description'!$C$10,C621<'Project description'!$C$9,),C621>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C622>'Project description'!$C$10,C622<'Project description'!$C$9,),C622>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C623>'Project description'!$C$10,C623<'Project description'!$C$9,),C623>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C624>'Project description'!$C$10,C624<'Project description'!$C$9,),C624>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C625>'Project description'!$C$10,C625<'Project description'!$C$9,),C625>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C626>'Project description'!$C$10,C626<'Project description'!$C$9,),C626>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C627>'Project description'!$C$10,C627<'Project description'!$C$9,),C627>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C628>'Project description'!$C$10,C628<'Project description'!$C$9,),C628>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C629>'Project description'!$C$10,C629<'Project description'!$C$9,),C629>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C630>'Project description'!$C$10,C630<'Project description'!$C$9,),C630>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C631>'Project description'!$C$10,C631<'Project description'!$C$9,),C631>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C632>'Project description'!$C$10,C632<'Project description'!$C$9,),C632>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C633>'Project description'!$C$10,C633<'Project description'!$C$9,),C633>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C634>'Project description'!$C$10,C634<'Project description'!$C$9,),C634>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C635>'Project description'!$C$10,C635<'Project description'!$C$9,),C635>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C636>'Project description'!$C$10,C636<'Project description'!$C$9,),C636>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C637>'Project description'!$C$10,C637<'Project description'!$C$9,),C637>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C638>'Project description'!$C$10,C638<'Project description'!$C$9,),C638>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C639>'Project description'!$C$10,C639<'Project description'!$C$9,),C639>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C640>'Project description'!$C$10,C640<'Project description'!$C$9,),C640>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C641>'Project description'!$C$10,C641<'Project description'!$C$9,),C641>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C642>'Project description'!$C$10,C642<'Project description'!$C$9,),C642>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C643>'Project description'!$C$10,C643<'Project description'!$C$9,),C643>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C644>'Project description'!$C$10,C644<'Project description'!$C$9,),C644>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C645>'Project description'!$C$10,C645<'Project description'!$C$9,),C645>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C646>'Project description'!$C$10,C646<'Project description'!$C$9,),C646>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C647>'Project description'!$C$10,C647<'Project description'!$C$9,),C647>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C648>'Project description'!$C$10,C648<'Project description'!$C$9,),C648>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C649>'Project description'!$C$10,C649<'Project description'!$C$9,),C649>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C650>'Project description'!$C$10,C650<'Project description'!$C$9,),C650>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C651>'Project description'!$C$10,C651<'Project description'!$C$9,),C651>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C652>'Project description'!$C$10,C652<'Project description'!$C$9,),C652>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C653>'Project description'!$C$10,C653<'Project description'!$C$9,),C653>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C654>'Project description'!$C$10,C654<'Project description'!$C$9,),C654>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C655>'Project description'!$C$10,C655<'Project description'!$C$9,),C655>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C656>'Project description'!$C$10,C656<'Project description'!$C$9,),C656>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C657>'Project description'!$C$10,C657<'Project description'!$C$9,),C657>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C658>'Project description'!$C$10,C658<'Project description'!$C$9,),C658>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C659>'Project description'!$C$10,C659<'Project description'!$C$9,),C659>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C660>'Project description'!$C$10,C660<'Project description'!$C$9,),C660>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C661>'Project description'!$C$10,C661<'Project description'!$C$9,),C661>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C662>'Project description'!$C$10,C662<'Project description'!$C$9,),C662>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C663>'Project description'!$C$10,C663<'Project description'!$C$9,),C663>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C664>'Project description'!$C$10,C664<'Project description'!$C$9,),C664>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C665>'Project description'!$C$10,C665<'Project description'!$C$9,),C665>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C666>'Project description'!$C$10,C666<'Project description'!$C$9,),C666>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C667>'Project description'!$C$10,C667<'Project description'!$C$9,),C667>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C668>'Project description'!$C$10,C668<'Project description'!$C$9,),C668>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C669>'Project description'!$C$10,C669<'Project description'!$C$9,),C669>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C670>'Project description'!$C$10,C670<'Project description'!$C$9,),C670>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C671>'Project description'!$C$10,C671<'Project description'!$C$9,),C671>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C672>'Project description'!$C$10,C672<'Project description'!$C$9,),C672>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C673>'Project description'!$C$10,C673<'Project description'!$C$9,),C673>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C674>'Project description'!$C$10,C674<'Project description'!$C$9,),C674>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C675>'Project description'!$C$10,C675<'Project description'!$C$9,),C675>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C676>'Project description'!$C$10,C676<'Project description'!$C$9,),C676>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C677>'Project description'!$C$10,C677<'Project description'!$C$9,),C677>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C678>'Project description'!$C$10,C678<'Project description'!$C$9,),C678>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C679>'Project description'!$C$10,C679<'Project description'!$C$9,),C679>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C680>'Project description'!$C$10,C680<'Project description'!$C$9,),C680>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C681>'Project description'!$C$10,C681<'Project description'!$C$9,),C681>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C682>'Project description'!$C$10,C682<'Project description'!$C$9,),C682>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C683>'Project description'!$C$10,C683<'Project description'!$C$9,),C683>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C684>'Project description'!$C$10,C684<'Project description'!$C$9,),C684>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C685>'Project description'!$C$10,C685<'Project description'!$C$9,),C685>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C686>'Project description'!$C$10,C686<'Project description'!$C$9,),C686>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C687>'Project description'!$C$10,C687<'Project description'!$C$9,),C687>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C688>'Project description'!$C$10,C688<'Project description'!$C$9,),C688>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C689>'Project description'!$C$10,C689<'Project description'!$C$9,),C689>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C690>'Project description'!$C$10,C690<'Project description'!$C$9,),C690>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C691>'Project description'!$C$10,C691<'Project description'!$C$9,),C691>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C692>'Project description'!$C$10,C692<'Project description'!$C$9,),C692>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C693>'Project description'!$C$10,C693<'Project description'!$C$9,),C693>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C694>'Project description'!$C$10,C694<'Project description'!$C$9,),C694>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C695>'Project description'!$C$10,C695<'Project description'!$C$9,),C695>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C696>'Project description'!$C$10,C696<'Project description'!$C$9,),C696>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C697>'Project description'!$C$10,C697<'Project description'!$C$9,),C697>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C698>'Project description'!$C$10,C698<'Project description'!$C$9,),C698>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C699>'Project description'!$C$10,C699<'Project description'!$C$9,),C699>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C700>'Project description'!$C$10,C700<'Project description'!$C$9,),C700>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C701>'Project description'!$C$10,C701<'Project description'!$C$9,),C701>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C702>'Project description'!$C$10,C702<'Project description'!$C$9,),C702>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C703>'Project description'!$C$10,C703<'Project description'!$C$9,),C703>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C704>'Project description'!$C$10,C704<'Project description'!$C$9,),C704>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C705>'Project description'!$C$10,C705<'Project description'!$C$9,),C705>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C706>'Project description'!$C$10,C706<'Project description'!$C$9,),C706>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C707>'Project description'!$C$10,C707<'Project description'!$C$9,),C707>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C708>'Project description'!$C$10,C708<'Project description'!$C$9,),C708>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C709>'Project description'!$C$10,C709<'Project description'!$C$9,),C709>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C710>'Project description'!$C$10,C710<'Project description'!$C$9,),C710>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C711>'Project description'!$C$10,C711<'Project description'!$C$9,),C711>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C712>'Project description'!$C$10,C712<'Project description'!$C$9,),C712>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C713>'Project description'!$C$10,C713<'Project description'!$C$9,),C713>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C714>'Project description'!$C$10,C714<'Project description'!$C$9,),C714>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C715>'Project description'!$C$10,C715<'Project description'!$C$9,),C715>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C716>'Project description'!$C$10,C716<'Project description'!$C$9,),C716>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C717>'Project description'!$C$10,C717<'Project description'!$C$9,),C717>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C718>'Project description'!$C$10,C718<'Project description'!$C$9,),C718>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C719>'Project description'!$C$10,C719<'Project description'!$C$9,),C719>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C720>'Project description'!$C$10,C720<'Project description'!$C$9,),C720>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C721>'Project description'!$C$10,C721<'Project description'!$C$9,),C721>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C722>'Project description'!$C$10,C722<'Project description'!$C$9,),C722>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C723>'Project description'!$C$10,C723<'Project description'!$C$9,),C723>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C724>'Project description'!$C$10,C724<'Project description'!$C$9,),C724>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C725>'Project description'!$C$10,C725<'Project description'!$C$9,),C725>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C726>'Project description'!$C$10,C726<'Project description'!$C$9,),C726>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C727>'Project description'!$C$10,C727<'Project description'!$C$9,),C727>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C728>'Project description'!$C$10,C728<'Project description'!$C$9,),C728>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C729>'Project description'!$C$10,C729<'Project description'!$C$9,),C729>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C730>'Project description'!$C$10,C730<'Project description'!$C$9,),C730>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C731>'Project description'!$C$10,C731<'Project description'!$C$9,),C731>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C732>'Project description'!$C$10,C732<'Project description'!$C$9,),C732>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C733>'Project description'!$C$10,C733<'Project description'!$C$9,),C733>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C734>'Project description'!$C$10,C734<'Project description'!$C$9,),C734>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C735>'Project description'!$C$10,C735<'Project description'!$C$9,),C735>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C736>'Project description'!$C$10,C736<'Project description'!$C$9,),C736>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C737>'Project description'!$C$10,C737<'Project description'!$C$9,),C737>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C738>'Project description'!$C$10,C738<'Project description'!$C$9,),C738>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C739>'Project description'!$C$10,C739<'Project description'!$C$9,),C739>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C740>'Project description'!$C$10,C740<'Project description'!$C$9,),C740>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C741>'Project description'!$C$10,C741<'Project description'!$C$9,),C741>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C742>'Project description'!$C$10,C742<'Project description'!$C$9,),C742>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C743>'Project description'!$C$10,C743<'Project description'!$C$9,),C743>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C744>'Project description'!$C$10,C744<'Project description'!$C$9,),C744>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C745>'Project description'!$C$10,C745<'Project description'!$C$9,),C745>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C746>'Project description'!$C$10,C746<'Project description'!$C$9,),C746>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C747>'Project description'!$C$10,C747<'Project description'!$C$9,),C747>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C748>'Project description'!$C$10,C748<'Project description'!$C$9,),C748>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C749>'Project description'!$C$10,C749<'Project description'!$C$9,),C749>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C750>'Project description'!$C$10,C750<'Project description'!$C$9,),C750>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C751>'Project description'!$C$10,C751<'Project description'!$C$9,),C751>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C752>'Project description'!$C$10,C752<'Project description'!$C$9,),C752>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C753>'Project description'!$C$10,C753<'Project description'!$C$9,),C753>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C754>'Project description'!$C$10,C754<'Project description'!$C$9,),C754>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C755>'Project description'!$C$10,C755<'Project description'!$C$9,),C755>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C756>'Project description'!$C$10,C756<'Project description'!$C$9,),C756>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C757>'Project description'!$C$10,C757<'Project description'!$C$9,),C757>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C758>'Project description'!$C$10,C758<'Project description'!$C$9,),C758>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C759>'Project description'!$C$10,C759<'Project description'!$C$9,),C759>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C760>'Project description'!$C$10,C760<'Project description'!$C$9,),C760>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C761>'Project description'!$C$10,C761<'Project description'!$C$9,),C761>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C762>'Project description'!$C$10,C762<'Project description'!$C$9,),C762>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C763>'Project description'!$C$10,C763<'Project description'!$C$9,),C763>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C764>'Project description'!$C$10,C764<'Project description'!$C$9,),C764>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C765>'Project description'!$C$10,C765<'Project description'!$C$9,),C765>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C766>'Project description'!$C$10,C766<'Project description'!$C$9,),C766>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C767>'Project description'!$C$10,C767<'Project description'!$C$9,),C767>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C768>'Project description'!$C$10,C768<'Project description'!$C$9,),C768>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C769>'Project description'!$C$10,C769<'Project description'!$C$9,),C769>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C770>'Project description'!$C$10,C770<'Project description'!$C$9,),C770>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C771>'Project description'!$C$10,C771<'Project description'!$C$9,),C771>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C772>'Project description'!$C$10,C772<'Project description'!$C$9,),C772>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C773>'Project description'!$C$10,C773<'Project description'!$C$9,),C773>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C774>'Project description'!$C$10,C774<'Project description'!$C$9,),C774>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C775>'Project description'!$C$10,C775<'Project description'!$C$9,),C775>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C776>'Project description'!$C$10,C776<'Project description'!$C$9,),C776>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C777>'Project description'!$C$10,C777<'Project description'!$C$9,),C777>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C778>'Project description'!$C$10,C778<'Project description'!$C$9,),C778>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C779>'Project description'!$C$10,C779<'Project description'!$C$9,),C779>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C780>'Project description'!$C$10,C780<'Project description'!$C$9,),C780>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C781>'Project description'!$C$10,C781<'Project description'!$C$9,),C781>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C782>'Project description'!$C$10,C782<'Project description'!$C$9,),C782>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C783>'Project description'!$C$10,C783<'Project description'!$C$9,),C783>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C784>'Project description'!$C$10,C784<'Project description'!$C$9,),C784>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C785>'Project description'!$C$10,C785<'Project description'!$C$9,),C785>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C786>'Project description'!$C$10,C786<'Project description'!$C$9,),C786>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C787>'Project description'!$C$10,C787<'Project description'!$C$9,),C787>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C788>'Project description'!$C$10,C788<'Project description'!$C$9,),C788>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C789>'Project description'!$C$10,C789<'Project description'!$C$9,),C789>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C790>'Project description'!$C$10,C790<'Project description'!$C$9,),C790>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C791>'Project description'!$C$10,C791<'Project description'!$C$9,),C791>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C792>'Project description'!$C$10,C792<'Project description'!$C$9,),C792>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C793>'Project description'!$C$10,C793<'Project description'!$C$9,),C793>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C794>'Project description'!$C$10,C794<'Project description'!$C$9,),C794>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C795>'Project description'!$C$10,C795<'Project description'!$C$9,),C795>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C796>'Project description'!$C$10,C796<'Project description'!$C$9,),C796>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C797>'Project description'!$C$10,C797<'Project description'!$C$9,),C797>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C798>'Project description'!$C$10,C798<'Project description'!$C$9,),C798>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C799>'Project description'!$C$10,C799<'Project description'!$C$9,),C799>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C800>'Project description'!$C$10,C800<'Project description'!$C$9,),C800>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C801>'Project description'!$C$10,C801<'Project description'!$C$9,),C801>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C802>'Project description'!$C$10,C802<'Project description'!$C$9,),C802>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C803>'Project description'!$C$10,C803<'Project description'!$C$9,),C803>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C804>'Project description'!$C$10,C804<'Project description'!$C$9,),C804>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C805>'Project description'!$C$10,C805<'Project description'!$C$9,),C805>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C806>'Project description'!$C$10,C806<'Project description'!$C$9,),C806>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C807>'Project description'!$C$10,C807<'Project description'!$C$9,),C807>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C808>'Project description'!$C$10,C808<'Project description'!$C$9,),C808>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C809>'Project description'!$C$10,C809<'Project description'!$C$9,),C809>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C810>'Project description'!$C$10,C810<'Project description'!$C$9,),C810>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C811>'Project description'!$C$10,C811<'Project description'!$C$9,),C811>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C812>'Project description'!$C$10,C812<'Project description'!$C$9,),C812>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C813>'Project description'!$C$10,C813<'Project description'!$C$9,),C813>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C814>'Project description'!$C$10,C814<'Project description'!$C$9,),C814>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C815>'Project description'!$C$10,C815<'Project description'!$C$9,),C815>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C816>'Project description'!$C$10,C816<'Project description'!$C$9,),C816>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C817>'Project description'!$C$10,C817<'Project description'!$C$9,),C817>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C818>'Project description'!$C$10,C818<'Project description'!$C$9,),C818>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C819>'Project description'!$C$10,C819<'Project description'!$C$9,),C819>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C820>'Project description'!$C$10,C820<'Project description'!$C$9,),C820>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C821>'Project description'!$C$10,C821<'Project description'!$C$9,),C821>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C822>'Project description'!$C$10,C822<'Project description'!$C$9,),C822>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C823>'Project description'!$C$10,C823<'Project description'!$C$9,),C823>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C824>'Project description'!$C$10,C824<'Project description'!$C$9,),C824>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C825>'Project description'!$C$10,C825<'Project description'!$C$9,),C825>0),CONCATENATE(\"Year must be between \",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C826>'Project description'!$C$10,C826<'Project description'!$C$9,),C826>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C827>'Project description'!$C$10,C827<'Project description'!$C$9,),C827>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C828>'Project description'!$C$10,C828<'Project description'!$C$9,),C828>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C829>'Project description'!$C$10,C829<'Project description'!$C$9,),C829>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C830>'Project description'!$C$10,C830<'Project description'!$C$9,),C830>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C831>'Project description'!$C$10,C831<'Project description'!$C$9,),C831>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C832>'Project description'!$C$10,C832<'Project description'!$C$9,),C832>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C833>'Project description'!$C$10,C833<'Project description'!$C$9,),C833>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C834>'Project description'!$C$10,C834<'Project description'!$C$9,),C834>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C835>'Project description'!$C$10,C835<'Project description'!$C$9,),C835>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C836>'Project description'!$C$10,C836<'Project description'!$C$9,),C836>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C837>'Project description'!$C$10,C837<'Project description'!$C$9,),C837>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C838>'Project description'!$C$10,C838<'Project description'!$C$9,),C838>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C839>'Project description'!$C$10,C839<'Project description'!$C$9,),C839>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C840>'Project description'!$C$10,C840<'Project description'!$C$9,),C840>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C841>'Project description'!$C$10,C841<'Project description'!$C$9,),C841>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C842>'Project description'!$C$10,C842<'Project description'!$C$9,),C842>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C843>'Project description'!$C$10,C843<'Project description'!$C$9,),C843>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C844>'Project description'!$C$10,C844<'Project description'!$C$9,),C844>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C845>'Project description'!$C$10,C845<'Project description'!$C$9,),C845>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C846>'Project description'!$C$10,C846<'Project description'!$C$9,),C846>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C847>'Project description'!$C$10,C847<'Project description'!$C$9,),C847>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C848>'Project description'!$C$10,C848<'Project description'!$C$9,),C848>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C849>'Project description'!$C$10,C849<'Project description'!$C$9,),C849>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C850>'Project description'!$C$10,C850<'Project description'!$C$9,),C850>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C851>'Project description'!$C$10,C851<'Project description'!$C$9,),C851>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C852>'Project description'!$C$10,C852<'Project description'!$C$9,),C852>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C853>'Project description'!$C$10,C853<'Project description'!$C$9,),C853>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C854>'Project description'!$C$10,C854<'Project description'!$C$9,),C854>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C855>'Project description'!$C$10,C855<'Project description'!$C$9,),C855>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C856>'Project description'!$C$10,C856<'Project description'!$C$9,),C856>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C857>'Project description'!$C$10,C857<'Project description'!$C$9,),C857>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C858>'Project description'!$C$10,C858<'Project description'!$C$9,),C858>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C859>'Project description'!$C$10,C859<'Project description'!$C$9,),C859>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C860>'Project description'!$C$10,C860<'Project description'!$C$9,),C860>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C861>'Project description'!$C$10,C861<'Project description'!$C$9,),C861>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C862>'Project description'!$C$10,C862<'Project description'!$C$9,),C862>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C863>'Project description'!$C$10,C863<'Project description'!$C$9,),C863>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(AND(OR(C864>'Project description'!$C$10,C864<'Project description'!$C$9,),C864>0),CONCATENATE(\"Year must be between\",'Project description'!$C$9,\" and \",'Project description'!$C$10),\"\")","v":""}]

{"sheet":"list","index":7,"n_rows":181,"n_cols":6,"rows_kept":181,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Currency","Symbol"]
[null,"Afghan afghani","؋",null,null,"Petrol"]
[null,"Albanian lek","L",null,null,"Diesel"]
[null,"Alderney pound","£",null,null,"Electricity"]
[null,"Algerian dinar","د.ج"]
[null,"Angolan kwanza","Kz"]
[null,"Argentine peso","$"]
[null,"Armenian dram","դր."]
[null,"Aruban florin","ƒ"]
[null,"Ascension pound","£"]
[null,"Australian dollar","$"]
[null,"Bahamian dollar","$"]
[null,"Bahraini dinar",".د.ب"]
[null,"Bangladeshi taka","৳"]
[null,"Barbadian dollar","$"]
[null,"Belarusian ruble","Br"]
[null,"Belize dollar","$"]
[null,"Bermudian dollar","$"]
[null,"Bhutanese ngultrum","Nu."]
[null,"Bolivian boliviano","Bs."]
[null,"Bosnia and Herzegovina convertible mark","КМ"]
[null,"Botswana pula","P"]
[null,"Brazilian real","R$"]
[null,"British pound","£"]
[null,"British Virgin Islands dollar","$"]
[null,"Brunei dollar","$"]
[null,"Bulgarian lev","лв"]
[null,"Burundian franc","Fr"]
[null,"Cambodian riel","៛"]
[null,"Canadian dollar","$"]
[null,"Cape Verdean escudo","$"]
[null,"Cayman Islands dollar","$"]
[null,"Central African CFA franc","Fr"]
[null,"CFP franc","Fr"]
[null,"Chilean peso","$"]
[null,"Chinese yuan","¥"]
[null,"Cocos (Keeling) Islands dollar","$"]
[null,"Colombian peso","$"]
[null,"Comorian franc","Fr"]
[null,"Congolese franc","Fr"]
[null,"Cook Islands dollar","$"]
[null,"Costa Rican colón","₡"]
[null,"Croatian kuna","kn"]
[null,"Cuban convertible peso","$"]
[null,"Cuban peso","$"]
[null,"Czech koruna","Kč"]
[null,"Danish krone","kr"]
[null,"Djiboutian franc","Fr"]
[null,"Dominican peso","$"]
[null,"East Caribbean dollar","$"]
[null,"Egyptian pound","£"]
[null,"Eritrean nakfa","Nfk"]
[null,"Ethiopian birr","Br"]
[null,"Euro","€"]
[null,"Falkland Islands pound","£"]
[null,"Faroese króna","kr"]
[null,"Fijian dollar","$"]
[null,"Gambian dalasi","D"]
[null,"Georgian lari","ლ"]
[null,"Ghanaian cedi","₵"]
[null,"Gibraltar pound","£"]
[null,"Guatemalan quetzal","Q"]
[null,"Guernsey pound","£"]
[null,"Guinean franc","Fr"]
[null,"Guyanese dollar","$"]
[null,"Haitian gourde","G"]
[null,"Honduran lempira","L"]
[null,"Hong Kong dollar","$"]
[null,"Hungarian forint","Ft"]
[null,"Icelandic króna","kr"]
[null,"Indian rupee","₹"]
[null,"Indonesian rupiah","Rp"]
[null,"Iranian rial","﷼"]
[null,"Iraqi dinar","ع.د"]
[null,"Israeli new shekel","₪"]
[null,"Jamaican dollar","$"]
[null,"Japanese yen","¥"]
[null,"Jersey pound","£"]
[null,"Jordanian dinar","د.ا"]
[null,"Kazakhstani tenge","₸"]
[null,"Kenyan shilling","Sh"]
[null,"Kiribati dollar","$"]
[null,"Kuwaiti dinar","د.ك"]
[null,"Kyrgyzstani som","лв"]
[null,"Lao kip","₭"]
[null,"Latvian lats","Ls"]
[null,"Lebanese pound","ل.ل"]
[null,"Lesotho loti","L"]
[null,"Liberian dollar","$"]
[null,"Libyan dinar","ل.د"]
[null,"Lithuanian litas","Lt"]
[null,"Macanese pataca","P"]
[null,"Macedonian denar","ден"]
[null,"Malagasy ariary","Ar"]
[null,"Malawian kwacha","MK"]
[null,"Malaysian ringgit","RM"]
[null,"Maldivian rufiyaa","ރ."]
[null,"Manx pound","£"]
[null,"Mauritanian ouguiya","UM"]
[null,"Mauritian rupee","₨"]
[null,"Mexican peso","$"]
[null,"Micronesian dollar","$"]
[null,"Moldovan leu","L"]
[null,"Mongolian tögrög","₮"]
[null,"Moroccan dirham","د.م."]
[null,"Mozambican metical","MTn"]
[null,"Myanma kyat","K"]
[null,"Nagorno-Karabakh dram","դր."]
[null,"Namibian dollar","$"]
[null,"Nauruan dollar","$"]
[null,"Nepalese rupee","₨"]
[null,"Netherlands Antillean guilder","ƒ"]
[null,"New Taiwan dollar","$"]
[null,"New Zealand dollar","$"]
[null,"Nicaraguan córdoba","C$"]
[null,"Nigerian naira","₦"]
[null,"Niuean dollar","$"]
[null,"North Korean won","₩"]
[null,"Norwegian krone","kr"]
[null,"Omani rial","ر.ع."]
[null,"Pakistani rupee","₨"]
[null,"Palauan dollar","$"]
[null,"Panamanian balboa","B/."]
[null,"Papua New Guinean kina","K"]
[null,"Paraguayan guaraní","₲"]
[null,"Peruvian nuevo sol","S/."]
[null,"Philippine peso","₱"]
[null,"Pitcairn Islands dollar","$"]
[null,"Polish złoty","zł"]
[null,"Qatari riyal","ر.ق"]
[null,"Romanian leu","L"]
[null,"Russian ruble","р."]
[null,"Rwandan franc","Fr"]
[null,"Saint Helena pound","£"]
[null,"Salvadoran colón","₡"]
[null,"Samoan tala","T"]
[null,"São Tomé and Príncipe dobra","Db"]
[null,"Saudi riyal","ر.س"]
[null,"Serbian dinar","din."]
[null,"Seychellois rupee","₨"]
[null,"Sierra Leonean leone","Le"]
[null,"Singapore dollar","$"]
[null,"Solomon Islands dollar","$"]
[null,"Somali shilling","Sh"]
[null,"Somaliland shilling","Sh"]
[null,"South African rand","R"]
[null,"South Georgia and the South Sandwich Islands pound","£"]
[null,"South Korean won","₩"]
[null,"South Sudanese pound","£"]
[null,"Sri Lankan rupee","Rs"]
[null,"Sudanese pound","£"]
[null,"Surinamese dollar","$"]
[null,"Swazi lilangeni","L"]
[null,"Swedish krona","kr"]
[null,"Swiss franc","Fr"]
[null,"Syrian pound","£"]
[null,"Tajikistani somoni","ЅМ"]
[null,"Tanzanian shilling","Sh"]
[null,"Thai baht","฿"]
[null,"Tongan paʻanga","T$"]
[null,"Transnistrian ruble","р."]
[null,"Trinidad and Tobago dollar","$"]
[null,"Tristan da Cunha pound","£"]
[null,"Tunisian dinar","د.ت"]
[null,"Turkish lira","TL"]
[null,"Turkmenistani manat","m"]
[null,"Tuvaluan dollar","$"]
[null,"Ugandan shilling","Sh"]
[null,"Ukrainian hryvnia","₴"]
[null,"United Arab Emirates dirham","د.إ"]
[null,"United States dollar","$"]
[null,"Uruguayan peso","$"]
[null,"Uzbekistani som","лв"]
[null,"Vanuatu vatu","Vt"]
[null,"Venezuelan bolívar","Bs F"]
[null,"Vietnamese đồng","₫"]
[null,"West African CFA franc","Fr"]
[null,"Yemeni rial","﷼"]
[null,"Zambian kwacha","ZK"]
[null,"Zimbabwean dollar","$"]

{"sheet":"Defaults","index":8,"n_rows":23,"n_cols":19,"rows_kept":23,"cut":false,"hidden":true,"merged":[[0,1,2,1],[14,1,15,1],[0,17,1,17],[0,15,1,15],[0,12,1,12],[1,10,1,11],[0,10,0,11],[0,4,0,5],[0,6,0,7],[0,8,0,9],[1,2,2,2],[1,3,2,3],[1,4,1,5],[1,6,1,7],[1,8,1,9],[0,13,1,13]]}
[null,null,"Average Occupancy","Modeshare shift","CO2 Emission Factor",null,"PM Emission Factor",null,"NOx Emission Factor",null,"Fuel Efficiency @50kmph",null,"Average trip length","Weighted average trip length","*1","Average speed","*2","Relative value of travel time to wages","*3"]
[null,null,"no. of passengers/ trip","%","kg/liter",null,"g/km",null,"g/km",null,"km/liter"]
[null,null,null,null,"Petrol","Diesel","Petrol","Diesel","Petrol","Diesel","Petrol","Diesel","Km","Km",null,"Km/hr",null,"%"]
[null,"Walking",1,null,null,null,null,null,null,null,0,0,1.1000000000000001,{"$f":"M4/$M$14*Environmental!$K$10","v":0},null,4.8,null,0.67]
[null,"Cycling",1,null,null,null,null,null,null,null,0,0,3.5,{"$f":"M5/$M$14*Environmental!$K$10","v":0},null,14,null,0.67]
[null,"Bus",34.4,0.7,2.4159999999999999,2.5819999999999999,null,1.2130000000000001,null,6.24,{"$f":"100/28","v":3.5714285714285716},{"$f":"100/28","v":3.5714285714285716},13.1,{"$f":"M6/$M$14*Environmental!$K$10","v":0},null,null,null,0.56999999999999995]
[null,"BRT",34.4,0.7,2.4159999999999999,2.5819999999999999,null,1.2130000000000001,null,6.24,{"$f":"100/28","v":3.5714285714285716},{"$f":"100/28","v":3.5714285714285716},13.1,{"$f":"M7/$M$14*Environmental!$K$10","v":0},null,null,null,0.56999999999999995]
[null,"Minibus taxi",15.1,0.1,2.4159999999999999,2.5819999999999999,8.0000000000000002E-3,0.65500000000000003,0.95,1.71,10,{"$f":"100/8","v":12.5},13.1,{"$f":"M8/$M$14*Environmental!$K$10","v":0},null,null,null,0.56999999999999995]
[null,"LRT & rail",0,null,null,null,null,null,null,null,0,0,0,{"$f":"M9/$M$14*Environmental!$K$10","v":0},null,null,null,0.56999999999999995]
[null,"Cars",2.2000000000000002,0.05,2.4159999999999999,2.5819999999999999,8.0000000000000002E-3,0.14499999999999999,0.95,0.45,{"$f":"100/8","v":12.5},{"$f":"100/7","v":14.285714285714286},12.39,{"$f":"M10/$M$14*Environmental!$K$10","v":0},null,null,null,0.67]
[null,"Motorcycles",1,0.05,2.4159999999999999,2.5819999999999999,5.7000000000000002E-2,5.7000000000000002E-2,0.05,0.05,{"$f":"100/1.8","v":55.555555555555557},{"$f":"100/1.8","v":55.555555555555557},6.7,{"$f":"M11/$M$14*Environmental!$K$10","v":0},null,null,null,0.67]
[null,"Taxi",2.2000000000000002,0,2.4159999999999999,2.5819999999999999,{"$f":"G10","v":8.0000000000000002E-3},{"$f":"H10","v":0.14499999999999999},{"$f":"I10","v":0.95},{"$f":"J10","v":0.45},{"$f":"K10","v":12.5},{"$f":"L13","v":14.285714285714286},12.39,{"$f":"M12/$M$14*Environmental!$K$10","v":0},null,null,null,0.47]
[null,"Other",2.2000000000000002,0.05,2.4159999999999999,2.5819999999999999,{"$f":"G12","v":8.0000000000000002E-3},{"$f":"H12","v":0.14499999999999999},{"$f":"I12","v":0.95},{"$f":"J12","v":0.45},{"$f":"K10","v":12.5},{"$f":"L10","v":14.285714285714286},{"$f":"M10","v":12.39},{"$f":"M13/$M$14*Environmental!$K$10","v":0},null,null,null,0.67]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(M4:M13)","v":8.7769999999999992},{"$f":"AVERAGE(N4:N13)","v":0}]
[null,"Fuel","Energy per litre","*4"]
[null,null,"Mj/litre"]
[null,"Petrol",32.200000000000003]
[null,"Diesel",35.9]
[]
[null,"*1","The TEEMP model"]
[null,"*2","The HEAT model"]
[null,"*3","Litman, 2007. Build for Comfort, Not Just Speed: Valuing Service Quality Impacts In Transport Planning, Victoria Transport Policy Institute"]
[null,"*4","Hofstrand, 2008. Liquid Fuel Measurements and Conversions, Iowa State University, http://www.extension.iastate.edu/agdm/wholefarm/pdf/c6-87.pdf"]

{"sheet":"Environmental","index":9,"n_rows":111,"n_cols":13,"rows_kept":111,"cut":false,"hidden":false,"merged":[[5,2,5,4],[43,8,43,9],[12,6,13,6],[12,7,13,7],[30,3,31,3],[30,6,31,6],[30,7,31,7],[9,8,9,9],[12,3,13,3],[9,2,9,3],[27,2,27,3],[10,5,11,5],[10,1,11,1],[10,3,11,3],[10,4,11,4],[59,4,60,4],[59,2,60,2],[59,3,60,3],[44,1,45,1],[44,3,45,3],[44,4,45,4],[28,3,29,3],[28,4,29,4],[28,1,29,1],[10,2,11,2],[28,2,29,2],[44,2,45,2],[59,1,61,1],[46,6,47,6],[46,7,47,7],[46,3,47,3],[27,8,27,9],[43,2,43,3],[28,5,29,5],[44,5,45,5],[74,2,74,4],[96,1,97,1],[98,1,103,1],[78,2,79,2],[78,1,80,1],[92,2,92,4],[78,3,79,3],[78,4,79,4]]}
[]
[]
[]
[null,"Emissions"]
[]
[null,"Description of key impacts"]
[]
[null,"Quantitative"]
[]
[null,{"$f":"CONCATENATE(\"Base\",\" \",\"-\",\" \",'Project description'!$C$9)","v":"Base - "},"Total number of trips per day",null,null,null,null,null,"Average trip length (Km)"]
[null,"Indicator","Modal split","Dominant fuel type","Average occupancy*","Average trip length by mode (Km)**","VKT/day","Fuel efficiency","CO2 produced/day","PM produced/day","NOx produced/day","Petrol used/day","Diesel used/day"]
[null,null,null,null,null,null,"km","km/litre","tons","tons","tons","Gj","Gj"]
[null,"Walking",{"$f":"'Regional data'!$E5","v":0}]
[null,"Cycling",{"$f":"'Regional data'!$E6","v":0}]
[null,"Bus",{"$f":"'Regional data'!$E7","v":0},null,null,null,{"$f":"IF(E15=\"\",IF(OR($F15=\"\",$F15=0),$E$10*$C15*$K$10/Defaults!$M$14*Defaults!$M6/Defaults!$C6,$E$10*$C15*$F15/Defaults!$C6),IF(OR($F15=\"\",$F15=0),$E$10*$C15*$K$10/Defaults!$M$14*Defaults!$M6/$E15,$E$10*$C15*$F15/$E15))","v":0},{"$f":"IF(D15=\"Diesel\",Defaults!L6,IF(D15=\"Petrol\",Defaults!K6,0))","v":0},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D15=\"Diesel\",Defaults!F6*G15/H15/1000,IF(D15=\"Petrol\",Defaults!E6*G15/H15/1000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D15=\"Diesel\",Defaults!H6*G15/1000000,IF(D15=\"Petrol\",Defaults!G6*G15/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D15=\"Diesel\",Defaults!J6*G15/1000000,IF(D15=\"Petrol\",Defaults!I6*G15/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D15=\"Diesel\",0,IF(D15=\"Petrol\",G15/H15,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D15=\"Diesel\",G15/H15,IF(D15=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"BRT",{"$f":"'Regional data'!$E8","v":0},null,null,null,{"$f":"IF(E16=\"\",IF(OR($F16=\"\",$F16=0),$E$10*$C16*$K$10/Defaults!$M$14*Defaults!$M7/Defaults!$C7,$E$10*$C16*$F16/Defaults!$C7),IF(OR($F16=\"\",$F16=0),$E$10*$C16*$K$10/Defaults!$M$14*Defaults!$M7/$E16,$E$10*$C16*$F16/$E16))","v":0},{"$f":"IF(D16=\"Diesel\",Defaults!L7,IF(D16=\"Petrol\",Defaults!K7,0))","v":0},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D16=\"Diesel\",Defaults!F7*G16/H16/1000,IF(D16=\"Petrol\",Defaults!E7*G16/H16/1000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D16=\"Diesel\",Defaults!H7*G16/1000000,IF(D16=\"Petrol\",Defaults!G7*G16/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D16=\"Diesel\",Defaults!J7*G16/1000000,IF(D16=\"Petrol\",Defaults!I7*G16/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D16=\"Diesel\",0,IF(D16=\"Petrol\",G16/H16,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D16=\"Diesel\",G16/H16,IF(D16=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"Minibus taxi",{"$f":"'Regional data'!$E9","v":0},null,null,null,{"$f":"IF(E17=\"\",IF(OR($F17=\"\",$F17=0),$E$10*$C17*$K$10/Defaults!$M$14*Defaults!$M8/Defaults!$C8,$E$10*$C17*$F17/Defaults!$C8),IF(OR($F17=\"\",$F17=0),$E$10*$C17*$K$10/Defaults!$M$14*Defaults!$M8/$E17,$E$10*$C17*$F17/$E17))","v":0},{"$f":"IF(D17=\"Diesel\",Defaults!L8,IF(D17=\"Petrol\",Defaults!K8,0))","v":0},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D17=\"Diesel\",Defaults!F8*G17/H17/1000,IF(D17=\"Petrol\",Defaults!E8*G17/H17/1000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D17=\"Diesel\",Defaults!H8*G17/1000000,IF(D17=\"Petrol\",Defaults!G8*G17/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D17=\"Diesel\",Defaults!J8*G17/1000000,IF(D17=\"Petrol\",Defaults!I8*G17/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D17=\"Diesel\",0,IF(D17=\"Petrol\",G17/H17,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D17=\"Diesel\",G17/H17,IF(D17=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"LRT & rail",{"$f":"'Regional data'!$E10","v":0},null,null,null,{"$f":"IF(E18=\"\",IF(OR($F18=\"\",$F18=0),$E$10*$C18*$K$10/Defaults!$M$14*Defaults!$M9/Defaults!$C9,$E$10*$C18*$F18/Defaults!$C9),IF(OR($F18=\"\",$F18=0),$E$10*$C18*$K$10/Defaults!$M$14*Defaults!$M9/$E18,$E$10*$C18*$F18/$E18))","v":{"$error":"#DIV/0!"}},{"$f":"IF(D18=\"Diesel\",Defaults!L9,IF(D18=\"Petrol\",Defaults!K9,0))","v":0},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D18=\"Diesel\",Defaults!F9*G18/H18/1000,IF(D18=\"Petrol\",Defaults!E9*G18/H18/1000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D18=\"Diesel\",Defaults!H9*G18/1000000,IF(D18=\"Petrol\",Defaults!G9*G18/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D18=\"Diesel\",Defaults!J9*G18/1000000,IF(D18=\"Petrol\",Defaults!I9*G18/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D18=\"Diesel\",0,IF(D18=\"Petrol\",G18/H18,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D18=\"Diesel\",G18/H18,IF(D18=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"Cars",{"$f":"'Regional data'!$E11","v":0},null,null,null,{"$f":"IF(E19=\"\",IF(OR($F19=\"\",$F19=0),$E$10*$C19*$K$10/Defaults!$M$14*Defaults!$M10/Defaults!$C10,$E$10*$C19*$F19/Defaults!$C10),IF(OR($F19=\"\",$F19=0),$E$10*$C19*$K$10/Defaults!$M$14*Defaults!$M10/$E19,$E$10*$C19*$F19/$E19))","v":0},{"$f":"IF(D19=\"Diesel\",Defaults!L10,IF(D19=\"Petrol\",Defaults!K10,0))","v":0},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D19=\"Diesel\",Defaults!F10*G19/H19/1000,IF(D19=\"Petrol\",Defaults!E10*G19/H19/1000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D19=\"Diesel\",Defaults!H10*G19/1000000,IF(D19=\"Petrol\",Defaults!G10*G19/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D19=\"Diesel\",Defaults!J10*G19/1000000,IF(D19=\"Petrol\",Defaults!I10*G19/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D19=\"Diesel\",0,IF(D19=\"Petrol\",G19/H19,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D19=\"Diesel\",G19/H19,IF(D19=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"Motorcycles",{"$f":"'Regional data'!$E12","v":0},null,null,null,{"$f":"IF(E20=\"\",IF(OR($F20=\"\",$F20=0),$E$10*$C20*$K$10/Defaults!$M$14*Defaults!$M11/Defaults!$C11,$E$10*$C20*$F20/Defaults!$C11),IF(OR($F20=\"\",$F20=0),$E$10*$C20*$K$10/Defaults!$M$14*Defaults!$M11/$E20,$E$10*$C20*$F20/$E20))","v":0},{"$f":"IF(D20=\"Diesel\",Defaults!L11,IF(D20=\"Petrol\",Defaults!K11,0))","v":0},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D20=\"Diesel\",Defaults!F11*G20/H20/1000,IF(D20=\"Petrol\",Defaults!E11*G20/H20/1000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D20=\"Diesel\",Defaults!H11*G20/1000000,IF(D20=\"Petrol\",Defaults!G11*G20/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D20=\"Diesel\",Defaults!J11*G20/1000000,IF(D20=\"Petrol\",Defaults!I11*G20/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D20=\"Diesel\",0,IF(D20=\"Petrol\",G20/H20,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D20=\"Diesel\",G20/H20,IF(D20=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"Taxi",{"$f":"'Regional data'!$E13","v":0},null,null,null,{"$f":"IF(E21=\"\",IF(OR($F21=\"\",$F21=0),$E$10*$C21*$K$10/Defaults!$M$14*Defaults!$M12/Defaults!$C12,$E$10*$C21*$F21/Defaults!$C12),IF(OR($F21=\"\",$F21=0),$E$10*$C21*$K$10/Defaults!$M$14*Defaults!$M12/$E21,$E$10*$C21*$F21/$E21))","v":0},{"$f":"IF(D21=\"Diesel\",Defaults!L12,IF(D21=\"Petrol\",Defaults!K12,0))","v":0},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D21=\"Diesel\",Defaults!F12*G21/H21/1000,IF(D21=\"Petrol\",Defaults!E12*G21/H21/1000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D21=\"Diesel\",Defaults!H12*G21/1000000,IF(D21=\"Petrol\",Defaults!G12*G21/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D21=\"Diesel\",Defaults!J12*G21/1000000,IF(D21=\"Petrol\",Defaults!I12*G21/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D21=\"Diesel\",0,IF(D21=\"Petrol\",G21/H21,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D21=\"Diesel\",G21/H21,IF(D21=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"Other",{"$f":"'Regional data'!$E14","v":0},null,null,null,{"$f":"IF(E22=\"\",IF(OR($F22=\"\",$F22=0),$E$10*$C22*$K$10/Defaults!$M$14*Defaults!$M13/Defaults!$C13,$E$10*$C22*$F22/Defaults!$C13),IF(OR($F22=\"\",$F22=0),$E$10*$C22*$K$10/Defaults!$M$14*Defaults!$M13/$E22,$E$10*$C22*$F22/$E22))","v":0},{"$f":"IF(D22=\"Diesel\",Defaults!L13,IF(D22=\"Petrol\",Defaults!K13,0))","v":0},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D22=\"Diesel\",Defaults!F13*G22/H22/1000,IF(D22=\"Petrol\",Defaults!E13*G22/H22/1000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D22=\"Diesel\",Defaults!H13*G22/1000000,IF(D22=\"Petrol\",Defaults!G13*G22/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D22=\"Diesel\",Defaults!J13*G22/1000000,IF(D22=\"Petrol\",Defaults!I13*G22/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D22=\"Diesel\",0,IF(D22=\"Petrol\",G22/H22,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK('Regional data'!$E$5:$E$14)>0,\"\",IF(D22=\"Diesel\",G22/H22,IF(D22=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"Total",null,null,null,null,null,null,{"$f":"SUM(I13:I22)","v":0},{"$f":"SUM(J13:J22)","v":0},{"$f":"SUM(K13:K22)","v":0},{"$f":"SUM(L13:L22)","v":0},{"$f":"SUM(M13:M22)","v":0}]
[null,"Note: The values take on a red colour if the modal split does not sum to 100%"]
[null,"*To use defualt values, leave blank"]
[null,"**If an average trip length by mode is not available, enter the total average trip length in cell K10"]
[]
[null,{"$f":"CONCATENATE(\"Business as usual\",\" \",\"-\",\" \",'Project description'!$C$10)","v":"Business as usual - "},"Total number of trips per day",null,null,null,null,null,"Average trip length (Km)"]
[null,"Indicator","Modal split","Dominant fuel type","Average occupancy*","Average trip length by mode (Km)**","VKT/day","Fuel efficiency","CO2 produced/day","PM produced/day","NOx produced/day","Petrol used/day","Diesel used/day"]
[null,null,null,null,null,null,"km","km/litre","tons","tons","tons",{"$f":"L12","v":"Gj"},{"$f":"M12","v":"Gj"}]
[null,"Walking"]
[null,"Cycling"]
[null,"Bus",null,null,null,null,{"$f":"IF(E33=\"\",IF(OR($F33=\"\",$F33=0),$E$28*$C33*$K$28/Defaults!$M$14*Defaults!$M6/Defaults!$C6,$E$28*$C33*$F33/Defaults!$C6),IF(OR($F33=\"\",$F33=0),$E$28*$C33*$K$28/Defaults!$M$14*Defaults!$M6/$E33,$E$28*$C33*$F33/$E33))","v":0},{"$f":"IF(D33=\"Diesel\",Defaults!L6,IF(D15=\"Petrol\",Defaults!K6,0))","v":0},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D33=\"Diesel\",Defaults!F6*G33/H33/1000,IF(D33=\"Petrol\",Defaults!E6*G33/H33/1000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D33=\"Diesel\",Defaults!H6*G33/1000000,IF(D33=\"Petrol\",Defaults!G6*G33/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D33=\"Diesel\",Defaults!J6*G33/1000000,IF(D33=\"Petrol\",Defaults!I6*G33/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D33=\"Diesel\",0,IF(D33=\"Petrol\",G33/H33,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D33=\"Diesel\",G33/H33,IF(D33=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"BRT",null,null,null,null,{"$f":"IF(E34=\"\",IF(OR($F34=\"\",$F34=0),$E$28*$C34*$K$28/Defaults!$M$14*Defaults!$M7/Defaults!$C7,$E$28*$C34*$F34/Defaults!$C7),IF(OR($F34=\"\",$F34=0),$E$28*$C34*$K$28/Defaults!$M$14*Defaults!$M7/$E34,$E$28*$C34*$F34/$E34))","v":0},{"$f":"IF(D34=\"Diesel\",Defaults!L7,IF(D16=\"Petrol\",Defaults!K7,0))","v":0},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D34=\"Diesel\",Defaults!F7*G34/H34/1000,IF(D34=\"Petrol\",Defaults!E7*G34/H34/1000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D34=\"Diesel\",Defaults!H7*G34/1000000,IF(D34=\"Petrol\",Defaults!G7*G34/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D34=\"Diesel\",Defaults!J7*G34/1000000,IF(D34=\"Petrol\",Defaults!I7*G34/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D34=\"Diesel\",0,IF(D34=\"Petrol\",G34/H34,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D34=\"Diesel\",G34/H34,IF(D34=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"Minibus taxi",null,null,null,null,{"$f":"IF(E35=\"\",IF(OR($F35=\"\",$F35=0),$E$28*$C35*$K$28/Defaults!$M$14*Defaults!$M8/Defaults!$C8,$E$28*$C35*$F35/Defaults!$C8),IF(OR($F35=\"\",$F35=0),$E$28*$C35*$K$28/Defaults!$M$14*Defaults!$M8/$E35,$E$28*$C35*$F35/$E35))","v":0},{"$f":"IF(D35=\"Diesel\",Defaults!L8,IF(D17=\"Petrol\",Defaults!K8,0))","v":0},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D35=\"Diesel\",Defaults!F8*G35/H35/1000,IF(D35=\"Petrol\",Defaults!E8*G35/H35/1000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D35=\"Diesel\",Defaults!H8*G35/1000000,IF(D35=\"Petrol\",Defaults!G8*G35/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D35=\"Diesel\",Defaults!J8*G35/1000000,IF(D35=\"Petrol\",Defaults!I8*G35/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D35=\"Diesel\",0,IF(D35=\"Petrol\",G35/H35,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D35=\"Diesel\",G35/H35,IF(D35=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"LRT & rail",null,null,null,null,{"$f":"IF(E36=\"\",IF(OR($F36=\"\",$F36=0),$E$28*$C36*$K$28/Defaults!$M$14*Defaults!$M9/Defaults!$C9,$E$28*$C36*$F36/Defaults!$C9),IF(OR($F36=\"\",$F36=0),$E$28*$C36*$K$28/Defaults!$M$14*Defaults!$M9/$E36,$E$28*$C36*$F36/$E36))","v":{"$error":"#DIV/0!"}},{"$f":"IF(D36=\"Diesel\",Defaults!L9,IF(D18=\"Petrol\",Defaults!K9,0))","v":0},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D36=\"Diesel\",Defaults!F9*G36/H36/1000,IF(D36=\"Petrol\",Defaults!E9*G36/H36/1000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D36=\"Diesel\",Defaults!H9*G36/1000000,IF(D36=\"Petrol\",Defaults!G9*G36/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D36=\"Diesel\",Defaults!J9*G36/1000000,IF(D36=\"Petrol\",Defaults!I9*G36/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D36=\"Diesel\",0,IF(D36=\"Petrol\",G36/H36,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D36=\"Diesel\",G36/H36,IF(D36=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"Cars",null,null,null,null,{"$f":"IF(E37=\"\",IF(OR($F37=\"\",$F37=0),$E$28*$C37*$K$28/Defaults!$M$14*Defaults!$M10/Defaults!$C10,$E$28*$C37*$F37/Defaults!$C10),IF(OR($F37=\"\",$F37=0),$E$28*$C37*$K$28/Defaults!$M$14*Defaults!$M10/$E37,$E$28*$C37*$F37/$E37))","v":0},{"$f":"IF(D37=\"Diesel\",Defaults!L10,IF(D19=\"Petrol\",Defaults!K10,0))","v":0},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D37=\"Diesel\",Defaults!F10*G37/H37/1000,IF(D37=\"Petrol\",Defaults!E10*G37/H37/1000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D37=\"Diesel\",Defaults!H10*G37/1000000,IF(D37=\"Petrol\",Defaults!G10*G37/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D37=\"Diesel\",Defaults!J10*G37/1000000,IF(D37=\"Petrol\",Defaults!I10*G37/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D37=\"Diesel\",0,IF(D37=\"Petrol\",G37/H37,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D37=\"Diesel\",G37/H37,IF(D37=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"Motorcycles",null,null,null,null,{"$f":"IF(E38=\"\",IF(OR($F38=\"\",$F38=0),$E$28*$C38*$K$28/Defaults!$M$14*Defaults!$M11/Defaults!$C11,$E$28*$C38*$F38/Defaults!$C11),IF(OR($F38=\"\",$F38=0),$E$28*$C38*$K$28/Defaults!$M$14*Defaults!$M11/$E38,$E$28*$C38*$F38/$E38))","v":0},{"$f":"IF(D38=\"Diesel\",Defaults!L11,IF(D20=\"Petrol\",Defaults!K11,0))","v":0},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D38=\"Diesel\",Defaults!F11*G38/H38/1000,IF(D38=\"Petrol\",Defaults!E11*G38/H38/1000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D38=\"Diesel\",Defaults!H11*G38/1000000,IF(D38=\"Petrol\",Defaults!G11*G38/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D38=\"Diesel\",Defaults!J11*G38/1000000,IF(D38=\"Petrol\",Defaults!I11*G38/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D38=\"Diesel\",0,IF(D38=\"Petrol\",G38/H38,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D38=\"Diesel\",G38/H38,IF(D38=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"Taxi",null,null,null,null,{"$f":"IF(E39=\"\",IF(OR($F39=\"\",$F39=0),$E$28*$C39*$K$28/Defaults!$M$14*Defaults!$M12/Defaults!$C12,$E$28*$C39*$F39/Defaults!$C12),IF(OR($F39=\"\",$F39=0),$E$28*$C39*$K$28/Defaults!$M$14*Defaults!$M12/$E39,$E$28*$C39*$F39/$E39))","v":0},{"$f":"IF(D39=\"Diesel\",Defaults!L12,IF(D21=\"Petrol\",Defaults!K12,0))","v":0},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D39=\"Diesel\",Defaults!F12*G39/H39/1000,IF(D39=\"Petrol\",Defaults!E12*G39/H39/1000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D39=\"Diesel\",Defaults!H12*G39/1000000,IF(D39=\"Petrol\",Defaults!G12*G39/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D39=\"Diesel\",Defaults!J12*G39/1000000,IF(D39=\"Petrol\",Defaults!I12*G39/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D39=\"Diesel\",0,IF(D39=\"Petrol\",G39/H39,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D39=\"Diesel\",G39/H39,IF(D39=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"Other",null,null,null,null,{"$f":"IF(E40=\"\",IF(OR($F40=\"\",$F40=0),$E$28*$C40*$K$28/Defaults!$M$14*Defaults!$M13/Defaults!$C13,$E$28*$C40*$F40/Defaults!$C13),IF(OR($F40=\"\",$F40=0),$E$28*$C40*$K$28/Defaults!$M$14*Defaults!$M13/$E40,$E$28*$C40*$F40/$E40))","v":0},{"$f":"IF(D40=\"Diesel\",Defaults!L13,IF(D22=\"Petrol\",Defaults!K13,0))","v":0},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D40=\"Diesel\",Defaults!F13*G40/H40/1000,IF(D40=\"Petrol\",Defaults!E13*G40/H40/1000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D40=\"Diesel\",Defaults!H13*G40/1000000,IF(D40=\"Petrol\",Defaults!G13*G40/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D40=\"Diesel\",Defaults!J13*G40/1000000,IF(D40=\"Petrol\",Defaults!I13*G40/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D40=\"Diesel\",0,IF(D40=\"Petrol\",G40/H40,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK($C$31:$C$40)>0,\"\",IF(D40=\"Diesel\",G40/H40,IF(D40=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"Total",null,null,null,null,null,null,{"$f":"IF(SUM($C$31:$C$40)=0,\"\",IF(SUM($C$31:$C$40)=1,SUM(I31:I40),\"Check Modal split\"))","v":""},{"$f":"IF(SUM($C$31:$C$40)=0,\"\",IF(SUM($C$31:$C$40)=1,SUM(J31:J40),\"Check Modal split\"))","v":""},"",{"$f":"IF(SUM($C$31:$C$40)=0,\"\",IF(SUM($C$31:$C$40)=1,SUM(L31:L40),\"Check Modal split\"))","v":""},{"$f":"IF(SUM($C$31:$C$40)=0,\"\",IF(SUM($C$31:$C$40)=1,SUM(M31:M40),\"Check Modal split\"))","v":""}]
[null,"Note: The values take on a red colour if the modal split does not sum to 100%"]
[]
[null,{"$f":"CONCATENATE(\"With project\",\" \",\"-\",\" \",'Project description'!$C$10)","v":"With project - "},"Total number of trips per day",null,null,null,null,null,"Average trip length (Km)"]
[null,"Indicator","Modal split","Dominant fuel type","Average occupancy*","Average trip length by mode (Km)**","VKT/day","Fuel efficiency","CO2 produced/day","PM produced/day","NOx produced/day","Petrol used/day","Diesel used/day"]
[null,null,null,null,null,null,"km","km/litre","tons","tons","tons",{"$f":"L30","v":"Gj"},{"$f":"M30","v":"Gj"}]
[null,"Walking"]
[null,"Cycling"]
[null,"Bus",null,null,null,null,{"$f":"IF(E49=\"\",IF(OR($F49=\"\",$F49=0),$E$44*$C49*$K$44/Defaults!$M$14*Defaults!$M6/Defaults!$C6,$E$44*$C49*$F49/Defaults!$C6),IF(OR($F49=\"\",$F49=0),$E$44*$C49*$K$44/Defaults!$M$14*Defaults!$M6/$E49,$E$44*$C49*$F49/$E49))","v":0},{"$f":"IF(D49=\"Diesel\",Defaults!L6,IF(D15=\"Petrol\",Defaults!K6,0))","v":0},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D49=\"Diesel\",Defaults!F6*G49/H49/1000,IF(D49=\"Petrol\",Defaults!E6*G49/H49/1000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D49=\"Diesel\",Defaults!H6*G49/1000000,IF(D49=\"Petrol\",Defaults!G6*G49/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D49=\"Diesel\",Defaults!J6*G49/1000000,IF(D49=\"Petrol\",Defaults!I6*G49/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D49=\"Diesel\",0,IF(D49=\"Petrol\",G49/H49,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D49=\"Diesel\",G49/H49,IF(D49=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"BRT",null,null,null,null,{"$f":"IF(E50=\"\",IF(OR($F50=\"\",$F50=0),$E$44*$C50*$K$44/Defaults!$M$14*Defaults!$M7/Defaults!$C7,$E$44*$C50*$F50/Defaults!$C7),IF(OR($F50=\"\",$F50=0),$E$44*$C50*$K$44/Defaults!$M$14*Defaults!$M7/$E50,$E$44*$C50*$F50/$E50))","v":0},{"$f":"IF(D50=\"Diesel\",Defaults!L7,IF(D16=\"Petrol\",Defaults!K7,0))","v":0},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D50=\"Diesel\",Defaults!F7*G50/H50/1000,IF(D50=\"Petrol\",Defaults!E7*G50/H50/1000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D50=\"Diesel\",Defaults!H7*G50/1000000,IF(D50=\"Petrol\",Defaults!G7*G50/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D50=\"Diesel\",Defaults!J7*G50/1000000,IF(D50=\"Petrol\",Defaults!I7*G50/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D50=\"Diesel\",0,IF(D50=\"Petrol\",G50/H50,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D50=\"Diesel\",G50/H50,IF(D50=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"Minibus taxi",null,null,null,null,{"$f":"IF(E51=\"\",IF(OR($F51=\"\",$F51=0),$E$44*$C51*$K$44/Defaults!$M$14*Defaults!$M8/Defaults!$C8,$E$44*$C51*$F51/Defaults!$C8),IF(OR($F51=\"\",$F51=0),$E$44*$C51*$K$44/Defaults!$M$14*Defaults!$M8/$E51,$E$44*$C51*$F51/$E51))","v":0},{"$f":"IF(D51=\"Diesel\",Defaults!L8,IF(D17=\"Petrol\",Defaults!K8,0))","v":0},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D51=\"Diesel\",Defaults!F8*G51/H51/1000,IF(D51=\"Petrol\",Defaults!E8*G51/H51/1000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D51=\"Diesel\",Defaults!H8*G51/1000000,IF(D51=\"Petrol\",Defaults!G8*G51/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D51=\"Diesel\",Defaults!J8*G51/1000000,IF(D51=\"Petrol\",Defaults!I8*G51/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D51=\"Diesel\",0,IF(D51=\"Petrol\",G51/H51,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D51=\"Diesel\",G51/H51,IF(D51=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"LRT & rail",null,null,null,null,{"$f":"IF(E52=\"\",IF(OR($F52=\"\",$F52=0),$E$44*$C52*$K$44/Defaults!$M$14*Defaults!$M9/Defaults!$C9,$E$44*$C52*$F52/Defaults!$C9),IF(OR($F52=\"\",$F52=0),$E$44*$C52*$K$44/Defaults!$M$14*Defaults!$M9/$E52,$E$44*$C52*$F52/$E52))","v":{"$error":"#DIV/0!"}},{"$f":"IF(D52=\"Diesel\",Defaults!L9,IF(D18=\"Petrol\",Defaults!K9,0))","v":0},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D52=\"Diesel\",Defaults!F9*G52/H52/1000,IF(D52=\"Petrol\",Defaults!E9*G52/H52/1000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D52=\"Diesel\",Defaults!H9*G52/1000000,IF(D52=\"Petrol\",Defaults!G9*G52/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D52=\"Diesel\",Defaults!J9*G52/1000000,IF(D52=\"Petrol\",Defaults!I9*G52/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D52=\"Diesel\",0,IF(D52=\"Petrol\",G52/H52,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D52=\"Diesel\",G52/H52,IF(D52=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"Cars",null,null,null,null,{"$f":"IF(E53=\"\",IF(OR($F53=\"\",$F53=0),$E$44*$C53*$K$44/Defaults!$M$14*Defaults!$M10/Defaults!$C10,$E$44*$C53*$F53/Defaults!$C10),IF(OR($F53=\"\",$F53=0),$E$44*$C53*$K$44/Defaults!$M$14*Defaults!$M10/$E53,$E$44*$C53*$F53/$E53))","v":0},{"$f":"IF(D53=\"Diesel\",Defaults!L10,IF(D19=\"Petrol\",Defaults!K10,0))","v":0},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D53=\"Diesel\",Defaults!F10*G53/H53/1000,IF(D53=\"Petrol\",Defaults!E10*G53/H53/1000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D53=\"Diesel\",Defaults!H10*G53/1000000,IF(D53=\"Petrol\",Defaults!G10*G53/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D53=\"Diesel\",Defaults!J10*G53/1000000,IF(D53=\"Petrol\",Defaults!I10*G53/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D53=\"Diesel\",0,IF(D53=\"Petrol\",G53/H53,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D53=\"Diesel\",G53/H53,IF(D53=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"Motorcycles",null,null,null,null,{"$f":"IF(E54=\"\",IF(OR($F54=\"\",$F54=0),$E$44*$C54*$K$44/Defaults!$M$14*Defaults!$M11/Defaults!$C11,$E$44*$C54*$F54/Defaults!$C11),IF(OR($F54=\"\",$F54=0),$E$44*$C54*$K$44/Defaults!$M$14*Defaults!$M11/$E54,$E$44*$C54*$F54/$E54))","v":0},{"$f":"IF(D54=\"Diesel\",Defaults!L11,IF(D20=\"Petrol\",Defaults!K11,0))","v":0},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D54=\"Diesel\",Defaults!F11*G54/H54/1000,IF(D54=\"Petrol\",Defaults!E11*G54/H54/1000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D54=\"Diesel\",Defaults!H11*G54/1000000,IF(D54=\"Petrol\",Defaults!G11*G54/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D54=\"Diesel\",Defaults!J11*G54/1000000,IF(D54=\"Petrol\",Defaults!I11*G54/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D54=\"Diesel\",0,IF(D54=\"Petrol\",G54/H54,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D54=\"Diesel\",G54/H54,IF(D54=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"Taxi",null,null,null,null,{"$f":"IF(E55=\"\",IF(OR($F55=\"\",$F55=0),$E$44*$C55*$K$44/Defaults!$M$14*Defaults!$M12/Defaults!$C12,$E$44*$C55*$F55/Defaults!$C12),IF(OR($F55=\"\",$F55=0),$E$44*$C55*$K$44/Defaults!$M$14*Defaults!$M12/$E55,$E$44*$C55*$F55/$E55))","v":0},{"$f":"IF(D55=\"Diesel\",Defaults!L12,IF(D21=\"Petrol\",Defaults!K12,0))","v":0},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D55=\"Diesel\",Defaults!F12*G55/H55/1000,IF(D55=\"Petrol\",Defaults!E12*G55/H55/1000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D55=\"Diesel\",Defaults!H12*G55/1000000,IF(D55=\"Petrol\",Defaults!G12*G55/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D55=\"Diesel\",Defaults!J12*G55/1000000,IF(D55=\"Petrol\",Defaults!I12*G55/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D55=\"Diesel\",0,IF(D55=\"Petrol\",G55/H55,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D55=\"Diesel\",G55/H55,IF(D55=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"Other",null,null,null,null,{"$f":"IF(E56=\"\",IF(OR($F56=\"\",$F56=0),$E$44*$C56*$K$44/Defaults!$M$14*Defaults!$M13/Defaults!$C13,$E$44*$C56*$F56/Defaults!$C13),IF(OR($F56=\"\",$F56=0),$E$44*$C56*$K$44/Defaults!$M$14*Defaults!$M13/$E56,$E$44*$C56*$F56/$E56))","v":0},{"$f":"IF(D56=\"Diesel\",Defaults!L13,IF(D22=\"Petrol\",Defaults!K13,0))","v":0},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D56=\"Diesel\",Defaults!F13*G56/H56/1000,IF(D56=\"Petrol\",Defaults!E13*G56/H56/1000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D56=\"Diesel\",Defaults!H13*G56/1000000,IF(D56=\"Petrol\",Defaults!G13*G56/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D56=\"Diesel\",Defaults!J13*G56/1000000,IF(D56=\"Petrol\",Defaults!I13*G56/1000000,0)))","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D56=\"Diesel\",0,IF(D56=\"Petrol\",G56/H56,0))*Defaults!$C$17/1000)","v":""},{"$f":"IF(COUNTBLANK($C$47:$C$56)>0,\"\",IF(D56=\"Diesel\",G56/H56,IF(D56=\"Petrol\",0,0))*Defaults!$C$18/1000)","v":""}]
[null,"Total",null,null,null,null,null,null,{"$f":"IF(SUM($C$47:$C$56)=0,\"\",IF(SUM($C$47:$C$56)=1,SUM(I47:I56),\"Check Modal split\"))","v":""},{"$f":"IF(SUM($C$47:$C$56)=0,\"\",IF(SUM($C$47:$C$56)=1,SUM(J47:J56),\"Check Modal split\"))","v":""},"","",""]
[null,"Note: The values take on a red colour if the modal split does not sum to 100%"]
[]
[null,"Emissions (tons)","Business as usual","With project","Savings"]
[]
[null,null,{"$f":"I46","v":"tons"},{"$f":"J46","v":"tons"},{"$f":"K46","v":"tons"}]
[null,"CO2",{"$f":"IF(SUM($C$31:$C$40)=0,\"\",IFERROR(($I$23*330+$I$41*330)/2*('Project description'!$C$10-'Project description'!$C$9),\"Check Modal split\"))","v":""},{"$f":"IF(SUM($C$47:$C$56)=0,\"\",IFERROR(($I$23*330+$I$57*330)/2*('Project description'!$C$10-'Project description'!$C$9),\"Check Modal split\"))","v":""},{"$f":"IF(COUNTBLANK(C63:D63)>0,\"\",C63-D63)","v":""}]
[null,"PM",{"$f":"IF(SUM($C$31:$C$40)=0,\"\",IFERROR(($J$23*330+$J$41*330)/2*('Project description'!$C$10-'Project description'!$C$9),\"Check Modal split\"))","v":""},{"$f":"IF(SUM($C$47:$C$56)=0,\"\",IFERROR(($J$23*330+$J$57*330)/2*('Project description'!$C$10-'Project description'!$C$9),\"Check Modal split\"))","v":""},{"$f":"IF(COUNTBLANK(C64:D64)>0,\"\",C64-D64)","v":""}]
[null,"NOx",{"$f":"IF(SUM($C$31:$C$40)=0,\"\",IFERROR(($K$23*330+$K$41*330)/2*('Project description'!$C$10-'Project description'!$C$9),\"Check Modal split\"))","v":""},{"$f":"IF(SUM($C$47:$C$56)=0,\"\",IFERROR(($K$23*330+$K$57*330)/2*('Project description'!$C$10-'Project description'!$C$9),\"Check Modal split\"))","v":""},""]
[]
[null,"Qualitative"]
[]
[null,"Indicator",{"$f":"$B$10","v":"Base - "},{"$f":"$B$28","v":"Business as usual - "},{"$f":"$B$44","v":"With project - "}]
[null,"Approximate value",null,null,null,null,null,null,{"$f":"IF(AND(SUM(C70:E70)>0,OR(C70=\"\",D70=\"\",E70=\"\")),\"Please fill in for all scenarios\",IF(AND(OR(OR(C70>10,C70<1),OR(D70>10,D70<1),OR(E70>10,E70<1)),SUM(C70:E70)>0),\"Value must be between 1 and 10\",\"\"))","v":""}]
[null,"Note: Values are on a scale from 1 to 10"]
[]
[null,"Energy usage"]
[]
[null,"Description of key impacts"]
[]
[null,"Quantitative"]
[]
[null,"Energy usage","Business as usual","With project","Savings"]
[]
[null,null,{"$f":"$L$46","v":"Gj"},{"$f":"$L$46","v":"Gj"},{"$f":"$L$46","v":"Gj"}]
[null,"Petrol",{"$f":"IF(SUM($C$31:$C$40)=0,\"\",IFERROR(($L$23*330+$L$41*330)/2*('Project description'!$C$10-'Project description'!$C$9),\"Check Modal split\"))","v":""},{"$f":"IF(SUM($C$47:$C$56)=0,\"\",IFERROR(($L$23*330+$L$57*330)/2*('Project description'!$C$10-'Project description'!$C$9),\"Check Modal split\"))","v":""},{"$f":"IF(COUNTBLANK(C82:D82)>0,\"\",C82-D82)","v":""}]
[null,"Diesel",{"$f":"IF(SUM($C$31:$C$40)=0,\"\",IFERROR(($M$23*330+$M$41*330)/2*('Project description'!$C$10-'Project description'!$C$9),\"Check Modal split\"))","v":""},{"$f":"IF(SUM($C$47:$C$56)=0,\"\",IFERROR(($M$23*330+$M$57*330)/2*('Project description'!$C$10-'Project description'!$C$9),\"Check Modal split\"))","v":""},""]
[]
[null,"Qualitative"]
[]
[null,"Indicator",{"$f":"$B$10","v":"Base - "},{"$f":"$B$28","v":"Business as usual - "},{"$f":"$B$44","v":"With project - "}]
[null,"Approximate value"]
[null,"Note: Values are on a scale from 1 to 10"]
[]
[null,"Noise pollution"]
[]
[null,"Description of key impacts"]
[]
[null,"Quantitative"]
[]
[null,"Indicator","Distance",{"$f":"$B$10","v":"Base - "},{"$f":"$B$28","v":"Business as usual - "},{"$f":"$B$44","v":"With project - "},null,null,"Average difference in noise level"]
[null,null,"m","dB","dB","dB","dB","dB","dB"]
[null,"Noise level",null,0,0,0,null,null,{"$f":"IF(AND(SUM(C99:F99)<>0,COUNTBLANK(C99:F99)>0),\"Check blank cells\",(F99+D99)/2-(E99+D99)/2)","v":0}]
[null,null,null,0,0,0,null,null,0]
[null,null,null,0,0,0,null,null,0]
[null,null,null,0,0,0,null,null,0]
[null,null,null,0,0,0,null,null,0]
[null,null,null,0,0,0,null,null,0]
[null,"Average noise level",null,{"$f":"IF(SUM(D99:D104)=0,\"\",AVERAGE(D99:D104))","v":""},{"$f":"IF(SUM(E99:E104)=0,\"\",AVERAGE(E99:E104))","v":""},{"$f":"IF(SUM(F99:F104)=0,\"\",AVERAGE(F99:F104))","v":""},{"$f":"IF(SUM(G99:G104)=0,\"\",AVERAGE(G99:G104))","v":""},{"$f":"IF(SUM(H99:H104)=0,\"\",AVERAGE(H99:H104))","v":""},{"$f":"AVERAGE(I99:I104)","v":0}]
[]
[null,"Qualitative"]
[]
[null,"Indicator",{"$f":"$B$10","v":"Base - "},{"$f":"$B$28","v":"Business as usual - "},{"$f":"$B$44","v":"With project - "}]
[null,"Approximate value",null,null,null,null,null,null,{"$f":"IF(AND(SUM(C110:E110)>0,OR(C110=\"\",D110=\"\",E110=\"\")),\"Please fill in for all scenarios\",IF(AND(OR(OR(C110>10,C110<1),OR(D110>10,D110<1),OR(E110>10,E110<1)),SUM(C110:E110)>0),\"Value must be between 1 and 10\",\"\"))","v":""}]
[null,"Note: Values are on a scale from 1 to 10"]

{"sheet":"Health","index":10,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":false,"merged":[[5,2,5,4],[15,7,15,8],[35,1,36,1],[35,2,36,2],[35,3,36,3],[35,4,36,4],[35,5,35,6],[35,7,36,8],[29,2,29,4]]}
[]
[]
[]
[null,"Physical activity"]
[]
[null,"Description of key impacts"]
[]
[null,"Quantitative"]
[]
[null,"Value of a statistical life",{"$f":"'Project costs'!$D$8","v":" "},null,"* in local currency"]
[null,"Reference year of data"]
[null,"Current value of a statistical life",{"$f":"'Project costs'!$D$10","v":" "},{"$f":"IF(OR(ISBLANK(D10),ISBLANK(C11)),\"\",$D$10*(1+'Regional data'!$E$17)^('Project description'!$C$9-Health!$C$11))","v":""}]
[null,"All-cause mortality rate (per 100 000 population)"]
[null,"Average number of trips per person per day"]
[]
[null,"Indicator","Difference in PKT (Km)","No. of new users","PKT per new user per week (Km)","Physical activity per week (minutes)","Relative risk of mortality","Net present value of physical activity"]
[null,"Walking",{"$f":"IF(OR(ISBLANK($D$10),COUNTBLANK($C$10:$C$14)>0),\"\",IF(Environmental!$F$47=\"\",(Environmental!$C$47*Environmental!$E$44*Environmental!$K$44-Environmental!$C$31*Environmental!$E$28*Environmental!$K$28)/2/Defaults!$M$14*Defaults!$M$4,(Environmental!$C$47*Environmental!$E$44*Environmental!$F$47-Environmental!$C$31*Environmental!$E$28*Environmental!$F$31)/2))","v":""},{"$f":"IF(OR(ISBLANK($D$10),COUNTBLANK($C$10:$C$14)>0),\"\",(Environmental!$E$44*Environmental!$C47-Environmental!$E$28*Environmental!$C31)/2/$C$14)","v":""},{"$f":"IF(OR(ISBLANK($D$10),COUNTBLANK($C$10:$C$14)>0),\"\",IF(D17=0,0,$C$17*7/$D$17))","v":""},{"$f":"IF(OR(ISBLANK($D$10),COUNTBLANK($C$10:$C$14)>0),\"\",$E$17/Defaults!$P$4*60)","v":""},{"$f":"IF(OR(ISBLANK($D$10),COUNTBLANK($C$10:$C$14)>0),\"\",IF((1-($F$17/168*0.11))<0.7,0.7,1-($F$17/168*0.11)))","v":""},{"$f":"$C$10","v":" "},{"$f":"IF(OR(ISBLANK($D$10),COUNTBLANK($C$10:$C$14)>0),0,(1-$G$17)*$D$17*$D$12*$C$13/100000*('Project description'!$C$10-'Project description'!$C$9)*(1+'Regional data'!$E$18)^(('Project description'!$C$10-'Project description'!$C$9)/2))/((1+'Regional data'!$E$21)^('Project description'!$C$10-'Project description'!$C$9))","v":0}]
[null,"Cycling",{"$f":"IF(OR(ISBLANK($D$10),COUNTBLANK($C$10:$C$14)>0),\"\",IF(Environmental!$F$48=\"\",(Environmental!$C$48*Environmental!$E$44*Environmental!$K$44-Environmental!$C$32*Environmental!$E$28*Environmental!$K$28)/2/Defaults!$M$14*Defaults!$M$5,(Environmental!$C$48*Environmental!$E$44*Environmental!$F$48-Environmental!$C$32*Environmental!$E$28*Environmental!$F$32)/2))","v":""},{"$f":"IF(OR(ISBLANK($D$10),COUNTBLANK($C$10:$C$14)>0),\"\",(Environmental!$E$44*Environmental!$C48-Environmental!$E$28*Environmental!$C32)/2/$C$14)","v":""},{"$f":"IF(OR(ISBLANK($D$10),COUNTBLANK($C$10:$C$14)>0),\"\",$C$18*7/$D$18)","v":""},{"$f":"IF(OR(ISBLANK($D$10),COUNTBLANK($C$10:$C$14)>0),\"\",$E$18/Defaults!$P$5*60)","v":""},{"$f":"IF(OR(ISBLANK($D$10),COUNTBLANK($C$10:$C$14)>0),\"\",IF((1-($F$18/100*0.11))<0.55,0.55,1-($F$18/100*0.11)))","v":""},{"$f":"$C$10","v":" "},{"$f":"IF(OR(ISBLANK($D$10),COUNTBLANK($C$10:$C$14)>0),0,(1-$G$18)*$D$18*$D$12*$C$13/100000*('Project description'!$C$10-'Project description'!$C$9)*(1+'Regional data'!$E$18)^(('Project description'!$C$10-'Project description'!$C$9)/2))/((1+'Regional data'!$E$21)^('Project description'!$C$10-'Project description'!$C$9))","v":0}]
[null,"Total",null,null,null,null,null,{"$f":"$C$10","v":" "},{"$f":"IF(OR(ISBLANK($D$10),COUNTBLANK($C$10:$C$14)>0),0,SUM(I17:I18))","v":0}]
[null,"*from the HEAT model"]
[]
[null,"Qualitative"]
[]
[null,"Indicator",{"$f":"Environmental!$C$69","v":"Base - "},{"$f":"Environmental!$D$69","v":"Business as usual - "},{"$f":"Environmental!$E$69","v":"With project - "}]
[null,"Approximate value",null,null,null,{"$f":"IF(AND(SUM(C25:E25)>0,OR(C25=\"\",D25=\"\",E25=\"\")),\"Please fill in for all scenarios\",IF(AND(OR(OR(C25>10,C25<1),OR(D25>10,D25<1),OR(E25>10,E25<1)),SUM(C25:E25)>0),\"Value must be between 1 and 10\",\"\"))","v":""}]
[null,"Note: Values are on a scale from 1 to 10"]
[]
[null,"Accidents/injuries"]
[]
[null,"Description of key impacts"]
[]
[null,"Quantitative"]
[]
[null,"Current value of a transport injury",{"$f":"'Project costs'!$D$10","v":" "},0]
[]
[null,"Indicator",{"$f":"Environmental!$B$10","v":"Base - "},{"$f":"Environmental!$B$28","v":"Business as usual - "},{"$f":"Environmental!$B$44","v":"With project - "},"Total health value of accidents",null,"Net present value of reduced accidents"]
[null,null,null,null,null,{"$f":"Environmental!$B$28","v":"Business as usual - "},{"$f":"Environmental!$B$44","v":"With project - "}]
[null,"NMT Fatalities",null,null,null,{"$f":"IF(COUNTBLANK(C38:E38)>0,\"\",($D$38+$C$38)/2*$D$12*('Project description'!$C$10-'Project description'!$C$9)*(1+'Regional data'!$E$18)^(('Project description'!$C$10-'Project description'!$C$9)/2))","v":""},{"$f":"IF(COUNTBLANK(C38:E38)>0,\"\",($E$38+$C$38)/2*$D$12*('Project description'!$C$10-'Project description'!$C$9)*(1+'Regional data'!$E$18)^(('Project description'!$C$10-'Project description'!$C$9)/2))","v":""},{"$f":"$C$10","v":" "},{"$f":"IF(COUNTBLANK(C38:E38)>0,0,$F$38-$G$38)/((1+'Regional data'!$E$21)^('Project description'!$C$10-'Project description'!$C$9))","v":0}]
[null,"NMT Injuries",null,null,null,{"$f":"IF(COUNTBLANK(C39:E39)>0,\"\",($D$39+$C$39)/2*$D$34*('Project description'!$C$10-'Project description'!$C$9)*(1+'Regional data'!$E$18)^(('Project description'!$C$10-'Project description'!$C$9)/2))","v":""},{"$f":"IF(COUNTBLANK(C39:E39)>0,\"\",($E$39+$C$39)/2*$D$34*('Project description'!$C$10-'Project description'!$C$9)*(1+'Regional data'!$E$18)^(('Project description'!$C$10-'Project description'!$C$9)/2))","v":""},{"$f":"$C$10","v":" "},{"$f":"IF(COUNTBLANK(C39:E39)>0,0,$F$39-$G$39)/((1+'Regional data'!$E$21)^('Project description'!$C$10-'Project description'!$C$9))","v":0}]
[null,"Total",null,null,null,null,null,{"$f":"$C$10","v":" "},{"$f":"$I$38+$I$39","v":0}]
[]
[null,"Qualitative"]
[]
[null,"Indicator",{"$f":"Environmental!$C$69","v":"Base - "},{"$f":"Environmental!$D$69","v":"Business as usual - "},{"$f":"Environmental!$E$69","v":"With project - "}]
[null,"Approximate value",null,null,null,{"$f":"IF(AND(SUM(C45:E45)>0,OR(C45=\"\",D45=\"\",E45=\"\")),\"Please fill in for all scenarios\",IF(AND(OR(OR(C45>10,C45<1),OR(D45>10,D45<1),OR(E45>10,E45<1)),SUM(C45:E45)>0),\"Value must be between 1 and 10\",\"\"))","v":""}]
[null,"Note: Values are on a scale from 1 to 10"]

{"sheet":"Economic","index":11,"n_rows":51,"n_cols":8,"rows_kept":51,"cut":false,"hidden":false,"merged":[[9,1,10,1],[36,1,37,1],[40,1,41,1],[5,2,5,4],[32,2,32,4]]}
[]
[]
[]
[null,"Time savings"]
[]
[null,"Description of key impacts"]
[]
[null,"Quantitative"]
[]
[null,"Indicator","Share of trips directly affected by project","Estimated time saving due to project","Value of time","Value of time saving per day","Total amount of time saving","Net present value of time saving"]
[null,null,"%","minutes",{"$f":"CONCATENATE('Project costs'!$D$8,\"/minute\")","v":" /minute"},{"$f":"'Project costs'!$D$8","v":" "},"Person years",{"$f":"'Project costs'!$D$8","v":" "}]
[null,"Walking",null,null,{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",Defaults!$R4*'Regional data'!$F$20/250/8/60*(1+'Regional data'!$E$17)^(('Project description'!$C$10-'Project description'!$C$9)/2))","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",$C12*(Environmental!$E$10*Environmental!$C13+(Environmental!$E$44*Environmental!$C47-Environmental!$E$10*Environmental!$C13)/2)*$D12*$E12)","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",F12/E12*300*('Project description'!$C$10-'Project description'!$C$9)/60/24/300)","v":""},{"$f":"IFERROR(IF(COUNTBLANK($C$12:$D$21)>0,\"\",F12*300*('Project description'!$C$10-'Project description'!$C$9))/((1+'Regional data'!$E$21)^('Project description'!$C$10-'Project description'!$C$9)),\"\")","v":""}]
[null,"Cycling",null,null,{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",Defaults!$R5*'Regional data'!$F$20/250/8/60*(1+'Regional data'!$E$17)^(('Project description'!$C$10-'Project description'!$C$9)/2))","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",$C13*(Environmental!$E$10*Environmental!$C14+(Environmental!$E$44*Environmental!$C48-Environmental!$E$10*Environmental!$C14)/2)*$D13*$E13)","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",F13/E13*300*('Project description'!$C$10-'Project description'!$C$9)/60/24/300)","v":""},{"$f":"IFERROR(IF(COUNTBLANK($C$12:$D$21)>0,\"\",F13*300*('Project description'!$C$10-'Project description'!$C$9))/((1+'Regional data'!$E$21)^('Project description'!$C$10-'Project description'!$C$9)),\"\")","v":""}]
[null,"Bus",null,null,{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",Defaults!$R6*'Regional data'!$F$20/250/8/60*(1+'Regional data'!$E$17)^(('Project description'!$C$10-'Project description'!$C$9)/2))","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",$C14*(Environmental!$E$10*Environmental!$C15+(Environmental!$E$44*Environmental!$C49-Environmental!$E$10*Environmental!$C15)/2)*$D14*$E14)","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",F14/E14*300*('Project description'!$C$10-'Project description'!$C$9)/60/24/300)","v":""},{"$f":"IFERROR(IF(COUNTBLANK($C$12:$D$21)>0,\"\",F14*300*('Project description'!$C$10-'Project description'!$C$9))/((1+'Regional data'!$E$21)^('Project description'!$C$10-'Project description'!$C$9)),\"\")","v":""}]
[null,"BRT",null,null,{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",Defaults!$R7*'Regional data'!$F$20/250/8/60*(1+'Regional data'!$E$17)^(('Project description'!$C$10-'Project description'!$C$9)/2))","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",$C15*(Environmental!$E$10*Environmental!$C16+(Environmental!$E$44*Environmental!$C50-Environmental!$E$10*Environmental!$C16)/2)*$D15*$E15)","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",F15/E15*300*('Project description'!$C$10-'Project description'!$C$9)/60/24/300)","v":""},{"$f":"IFERROR(IF(COUNTBLANK($C$12:$D$21)>0,\"\",F15*300*('Project description'!$C$10-'Project description'!$C$9))/((1+'Regional data'!$E$21)^('Project description'!$C$10-'Project description'!$C$9)),\"\")","v":""}]
[null,"Minibus taxi",null,null,{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",Defaults!$R8*'Regional data'!$F$20/250/8/60*(1+'Regional data'!$E$17)^(('Project description'!$C$10-'Project description'!$C$9)/2))","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",$C16*(Environmental!$E$10*Environmental!$C17+(Environmental!$E$44*Environmental!$C51-Environmental!$E$10*Environmental!$C17)/2)*$D16*$E16)","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",F16/E16*300*('Project description'!$C$10-'Project description'!$C$9)/60/24/300)","v":""},{"$f":"IFERROR(IF(COUNTBLANK($C$12:$D$21)>0,\"\",F16*300*('Project description'!$C$10-'Project description'!$C$9))/((1+'Regional data'!$E$21)^('Project description'!$C$10-'Project description'!$C$9)),\"\")","v":""}]
[null,"LRT & rail",null,null,{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",Defaults!$R9*'Regional data'!$F$20/250/8/60*(1+'Regional data'!$E$17)^(('Project description'!$C$10-'Project description'!$C$9)/2))","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",$C17*(Environmental!$E$10*Environmental!$C18+(Environmental!$E$44*Environmental!$C52-Environmental!$E$10*Environmental!$C18)/2)*$D17*$E17)","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",F17/E17*300*('Project description'!$C$10-'Project description'!$C$9)/60/24/300)","v":""},{"$f":"IFERROR(IF(COUNTBLANK($C$12:$D$21)>0,\"\",F17*300*('Project description'!$C$10-'Project description'!$C$9))/((1+'Regional data'!$E$21)^('Project description'!$C$10-'Project description'!$C$9)),\"\")","v":""}]
[null,"Cars",null,null,{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",Defaults!$R10*'Regional data'!$F$20/250/8/60*(1+'Regional data'!$E$17)^(('Project description'!$C$10-'Project description'!$C$9)/2))","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",$C18*(Environmental!$E$10*Environmental!$C19+(Environmental!$E$44*Environmental!$C53-Environmental!$E$10*Environmental!$C19)/2)*$D18*$E18)","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",F18/E18*300*('Project description'!$C$10-'Project description'!$C$9)/60/24/300)","v":""},{"$f":"IFERROR(IF(COUNTBLANK($C$12:$D$21)>0,\"\",F18*300*('Project description'!$C$10-'Project description'!$C$9))/((1+'Regional data'!$E$21)^('Project description'!$C$10-'Project description'!$C$9)),\"\")","v":""}]
[null,"Motorcycles",null,null,{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",Defaults!$R11*'Regional data'!$F$20/250/8/60*(1+'Regional data'!$E$17)^(('Project description'!$C$10-'Project description'!$C$9)/2))","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",$C19*(Environmental!$E$10*Environmental!$C20+(Environmental!$E$44*Environmental!$C54-Environmental!$E$10*Environmental!$C20)/2)*$D19*$E19)","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",F19/E19*300*('Project description'!$C$10-'Project description'!$C$9)/60/24/300)","v":""},{"$f":"IFERROR(IF(COUNTBLANK($C$12:$D$21)>0,\"\",F19*300*('Project description'!$C$10-'Project description'!$C$9))/((1+'Regional data'!$E$21)^('Project description'!$C$10-'Project description'!$C$9)),\"\")","v":""}]
[null,"Taxi",null,null,{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",Defaults!$R12*'Regional data'!$F$20/250/8/60*(1+'Regional data'!$E$17)^(('Project description'!$C$10-'Project description'!$C$9)/2))","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",$C20*(Environmental!$E$10*Environmental!$C21+(Environmental!$E$44*Environmental!$C55-Environmental!$E$10*Environmental!$C21)/2)*$D20*$E20)","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",F20/E20*300*('Project description'!$C$10-'Project description'!$C$9)/60/24/300)","v":""},{"$f":"IFERROR(IF(COUNTBLANK($C$12:$D$21)>0,\"\",F20*300*('Project description'!$C$10-'Project description'!$C$9))/((1+'Regional data'!$E$21)^('Project description'!$C$10-'Project description'!$C$9)),\"\")","v":""}]
[null,"Other",null,null,{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",Defaults!$R13*'Regional data'!$F$20/250/8/60*(1+'Regional data'!$E$17)^(('Project description'!$C$10-'Project description'!$C$9)/2))","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",$C21*(Environmental!$E$10*Environmental!$C22+(Environmental!$E$44*Environmental!$C56-Environmental!$E$10*Environmental!$C22)/2)*$D21*$E21)","v":""},{"$f":"IF(COUNTBLANK($C$12:$D$21)>0,\"\",F21/E21*300*('Project description'!$C$10-'Project description'!$C$9)/60/24/300)","v":""},{"$f":"IFERROR(IF(COUNTBLANK($C$12:$D$21)>0,\"\",F21*300*('Project description'!$C$10-'Project description'!$C$9))/((1+'Regional data'!$E$21)^('Project description'!$C$10-'Project description'!$C$9)),\"\")","v":""}]
[null,"Total",null,null,null,{"$f":"SUM(F12:F21)","v":0},{"$f":"SUM(G12:G21)","v":0},{"$f":"SUM(H12:H21)","v":0}]
[]
[]
[null,"Qualitative"]
[]
[null,"Indicator",{"$f":"Environmental!$C$69","v":"Base - "},{"$f":"Environmental!$D$69","v":"Business as usual - "},{"$f":"Environmental!$E$69","v":"With project - "}]
[null,"Approximate value",null,null,null,{"$f":"IF(AND(SUM(C28:E28)>0,OR(C28=\"\",D28=\"\",E28=\"\")),\"Please fill in for all scenarios\",IF(AND(OR(OR(C28>10,C28<1),OR(D28>10,D28<1),OR(E28>10,E28<1)),SUM(C28:E28)>0),\"Value must be between 1 and 10\",\"\"))","v":""}]
[null,"Note: Values are on a scale from 1 to 10"]
[]
[null,"Tax revenue"]
[]
[null,"Description of key impacts"]
[]
[null,"Quantitative"]
[]
[null,"Indicator","Fuel levy","Petrol price per litre","Diesel price per litre","Lost fuel tax revenue per year","Net present value of lost fuel tax revenue"]
[null,null,"(%)",{"$f":"'Project costs'!$D$8","v":" "},{"$f":"'Project costs'!$D$8","v":" "},{"$f":"'Project costs'!$D$8","v":" "},{"$f":"'Project costs'!$D$8","v":" "}]
[null,"Fuel tax",null,null,null,{"$f":"IF(COUNTBLANK(C39:E39)>0,\"\",Environmental!$E$82*$D$39*1000*$C$39/Defaults!$C$17+Environmental!$E$83*$E$39*1000*$C$39/Defaults!$C$18)","v":""},{"$f":"IF(COUNTBLANK(C39:E39)>0,0,$F$39*('Project description'!$C$10-'Project description'!$C$9)*(1+'Regional data'!$E$18)^(('Project description'!$C$10-'Project description'!$C$9)/2))/((1+'Regional data'!$E$21)^('Project description'!$C$10-'Project description'!$C$9))","v":0}]
[]
[null,"Indicator","Value Added Tax (VAT)","Money saved per person per year","Percentage of saved money spent on taxed consumables","Tax gained per year","Net present value of tax gained "]
[null,null,"(%)",{"$f":"'Project costs'!$D$8","v":" "},"(%)",{"$f":"'Project costs'!$D$8","v":" "},{"$f":"'Project costs'!$D$8","v":" "}]
[null,"Value Added Tax",null,null,null,{"$f":"IF(COUNTBLANK(C43:E43)>0,\"\",$D$43*('Regional data'!$E$15+'Regional data'!E16)/2*$C$43*$E$43)","v":""},{"$f":"IF(COUNTBLANK(C43:E43)>0,0,$F$43*('Project description'!$C$10-'Project description'!$C$9))/((1+'Regional data'!$E$21)^('Project description'!$C$10-'Project description'!$C$9))","v":0}]
[]
[null,"Tax revenue",{"$f":"'Project costs'!$D$8","v":" "},{"$f":"$G$43-$G$39","v":0}]
[]
[null,"Qualitative"]
[]
[null,"Indicator",{"$f":"Environmental!$C$69","v":"Base - "},{"$f":"Environmental!$D$69","v":"Business as usual - "},{"$f":"Environmental!$E$69","v":"With project - "}]
[null,"Approximate value",null,null,null,null,{"$f":"IF(AND(SUM(C50:E50)>0,OR(C50=\"\",D50=\"\",E50=\"\")),\"Please fill in for all scenarios\",IF(AND(OR(OR(C50>10,C50<1),OR(D50>10,D50<1),OR(E50>10,E50<1)),SUM(C50:E50)>0),\"Value must be between 1 and 10\",\"\"))","v":""}]
[null,"Note: Values are on a scale from 1 to 10"]

{"sheet":"Social","index":12,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[[5,2,5,4],[15,2,15,4],[25,2,25,4]]}
[]
[]
[]
[null,"Journey quality"]
[]
[null,"Description of key impacts"]
[]
[null,"Qualitative"]
[]
[null,"Indicator",{"$f":"Environmental!$C$69","v":"Base - "},{"$f":"Environmental!$D$69","v":"Business as usual - "},{"$f":"Environmental!$E$69","v":"With project - "}]
[null,"Approximate value",null,null,null,{"$f":"IF(AND(SUM(C11:E11)>0,OR(C11=\"\",D11=\"\",E11=\"\")),\"Please fill in for all scenarios\",IF(AND(OR(OR(C11>10,C11<1),OR(D11>10,D11<1),OR(E11>10,E11<1)),SUM(C11:E11)>0),\"Value must be between 1 and 10\",\"\"))","v":""}]
[null,"Note: Values are on a scale from 1 to 10"]
[]
[null,"Security"]
[]
[null,"Description of key impacts"]
[]
[null,"Qualitative"]
[]
[null,"Indicator",{"$f":"Environmental!$C$69","v":"Base - "},{"$f":"Environmental!$D$69","v":"Business as usual - "},{"$f":"Environmental!$E$69","v":"With project - "}]
[null,"Approximate value",null,null,null,{"$f":"IF(AND(SUM(C21:E21)>0,OR(C21=\"\",D21=\"\",E21=\"\")),\"Please fill in for all scenarios\",IF(AND(OR(OR(C21>10,C21<1),OR(D21>10,D21<1),OR(E21>10,E21<1)),SUM(C21:E21)>0),\"Value must be between 1 and 10\",\"\"))","v":""}]
[null,"Note: Values are on a scale from 1 to 10"]
[]
[null,"Liveability"]
[]
[null,"Description of key impacts"]
[]
[null,"Qualitative"]
[]
[null,"Indicator",{"$f":"Environmental!$C$69","v":"Base - "},{"$f":"Environmental!$D$69","v":"Business as usual - "},{"$f":"Environmental!$E$69","v":"With project - "}]
[null,"Approximate value",null,null,null,{"$f":"IF(AND(SUM(C31:E31)>0,OR(C31=\"\",D31=\"\",E31=\"\")),\"Please fill in for all scenarios\",IF(AND(OR(OR(C31>10,C31<1),OR(D31>10,D31<1),OR(E31>10,E31<1)),SUM(C31:E31)>0),\"Value must be between 1 and 10\",\"\"))","v":""}]
[null,"Note: Values are on a scale from 1 to 10"]

{"sheet":"Appraisal summary table","index":13,"n_rows":35,"n_cols":22,"rows_kept":35,"cut":false,"hidden":false,"merged":[[4,13,4,15],[13,14,15,14],[13,13,15,13],[6,2,6,3],[11,11,11,15],[10,4,12,4],[10,2,12,3],[6,8,6,9],[7,2,8,3],[7,11,7,12],[7,13,7,15],[8,11,8,12],[8,13,8,15],[6,11,6,12],[6,13,6,15],[11,8,12,10],[4,11,4,12],[7,8,7,9],[8,8,8,9],[11,5,12,7],[13,9,15,9],[14,6,14,7],[15,6,15,7],[13,6,13,7],[10,5,10,15],[6,18,6,19],[6,20,6,25],[20,14,21,14],[13,11,15,11],[13,12,15,12],[16,11,17,11],[16,12,17,12],[16,13,17,13],[16,14,17,14],[20,12,21,12],[13,15,15,15],[16,15,17,15],[8,18,8,19],[8,20,8,25],[20,21,21,21],[20,10,21,10],[19,6,19,7],[20,6,20,7],[16,6,16,7],[18,6,18,7],[13,8,15,8],[6,4,6,5],[7,4,8,5],[26,8,26,9],[20,8,21,8],[13,2,18,2],[16,3,17,3],[29,2,29,3],[30,2,30,3],[20,9,21,9],[16,9,17,9],[21,6,21,7],[22,6,22,7],[13,3,15,3],[25,5,25,7],[23,5,23,7],[24,8,24,9],[24,5,24,7],[20,3,21,3],[22,2,23,2],[19,2,21,2],[25,8,25,9],[13,4,15,4],[17,6,17,7],[13,21,15,21],[16,19,17,19],[16,20,17,20],[16,21,17,21],[13,18,15,18],[16,18,17,18],[13,19,15,19],[13,20,15,20],[16,8,17,8],[34,2,34,6],[3,2,5,4],[20,20,21,20],[29,14,30,15],[31,14,31,15],[20,15,21,15],[20,18,21,18],[20,19,21,19],[28,11,28,15],[29,13,30,13],[29,11,30,11],[29,12,30,12],[20,11,21,11],[20,13,21,13],[13,10,15,10],[16,10,17,10],[31,8,31,9],[16,4,17,4],[32,2,32,3],[28,2,28,4],[24,2,26,2],[26,5,26,7],[20,4,21,4],[31,2,31,3]]}
[]
[]
[]
[null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,{"$f":"TODAY()","v":"2016-02-29"}]
[]
[null,null,"Name of project:",null,{"$f":"IF('Project description'!$C$4=\"\",\"\",'Project description'!$C$4)","v":""},null,null,"Country",{"$f":"IF('Project description'!$C$6=\"\",\"\",'Project description'!$C$6)","v":""},null,null,"Currency",null,{"$f":"IF('Regional data'!$E$19=\"\",\"\",'Regional data'!$E$19)","v":""}]
[null,null,"Description of project:",null,{"$f":"IF('Project description'!$C$5=\"\",\"\",'Project description'!$C$5)","v":""},null,null,"State",{"$f":"IF('Project description'!$C$7=\"\",\"\",'Project description'!$C$7)","v":""},null,null,"Base year",null,{"$f":"IF('Project description'!$C$9=\"\",\"\",'Project description'!$C$9)","v":""}]
[null,null,null,null,null,null,null,"City",{"$f":"IF('Project description'!$C$8=\"\",\"\",'Project description'!$C$8)","v":""},null,null,"Target year",null,{"$f":"IF('Project description'!$C$10=\"\",\"\",'Project description'!$C$10)","v":""}]
[]
[null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Current\",\" \",\"-\",\" \",'Project description'!$C$9)","v":"Current - "},{"$f":"CONCATENATE(\"BAU\",\" \",\"-\",\" \",'Project description'!$C$10)","v":"BAU - "},{"$f":"CONCATENATE(\"WP\",\" \",\"-\",\" \",'Project description'!$C$10)","v":"WP - "},"Improvement","Weighting"]
[null,null,"Environment","Emissions",{"$f":"IF(Environmental!$C$6=0,\" \",Environmental!$C$6)","v":" "},"CO2 savings (tons)",{"$f":"Environmental!$E$63","v":""},null,{"$f":"IF($J14=0,\" \",'Regional data'!$E$20)","v":" "},0,{"$f":"J14*'Criteria weighting'!K5*'Criteria weighting'!$L$5","v":0},{"$f":"Environmental!$C$70","v":0},{"$f":"Environmental!$D$70","v":0},{"$f":"Environmental!$E$70","v":0},{"$f":"N14-M14","v":0},{"$f":"'Criteria weighting'!H5","v":8.3333333333333329E-2},null,null,{"$f":"L14*$P14","v":0},{"$f":"M14*$P14","v":0},{"$f":"N14*$P14","v":0},{"$f":"O14*$P14","v":0}]
[null,null,null,null,null,"PM savings (tons)",{"$f":"Environmental!$E$64","v":""}]
[null,null,null,null,null,"NOx savings (tons)",{"$f":"Environmental!$E$65","v":""}]
[null,null,null,"Energy usage",{"$f":"IF(Environmental!$C$75=0,\" \",Environmental!$C$75)","v":" "},"Petrol savings (Gj)",{"$f":"Environmental!$E$82","v":""},null,{"$f":"IF($J17=0,\" \",'Regional data'!$E$20)","v":" "},0,{"$f":"J17*'Criteria weighting'!K6*'Criteria weighting'!$L$5","v":0},{"$f":"Environmental!$C$88","v":0},{"$f":"Environmental!$D$88","v":0},{"$f":"Environmental!$E$88","v":0},{"$f":"N17-M17","v":0},{"$f":"'Criteria weighting'!H6","v":8.3333333333333329E-2},null,null,{"$f":"L17*$P17","v":0},{"$f":"M17*$P17","v":0},{"$f":"N17*$P17","v":0},{"$f":"O17*$P17","v":0}]
[null,null,null,null,null,"Diesel savings (Gj)",{"$f":"Environmental!$E$83","v":""}]
[null,null,null,"Noise pollution",{"$f":"IF(Environmental!$C$93=0,\" \",Environmental!$C$93)","v":" "},"Average difference in noise level (dB)",{"$f":"Environmental!$I$105","v":0},null,{"$f":"IF($J19=0,\" \",'Regional data'!$E$20)","v":" "},0,{"$f":"J19*'Criteria weighting'!K7*'Criteria weighting'!$L$5","v":0},{"$f":"Environmental!$C$110","v":0},{"$f":"Environmental!$D$110","v":0},{"$f":"Environmental!$E$110","v":0},{"$f":"N19-M19","v":0},{"$f":"'Criteria weighting'!H7","v":8.3333333333333329E-2},null,null,{"$f":"L19*$P19","v":0},{"$f":"M19*$P19","v":0},0,{"$f":"O19*$P19","v":0}]
[null,null,"Health","Physical activity",{"$f":"IF(Health!$C$6=0,\" \",Health!$C$6)","v":" "},"Premature deaths prevented",{"$f":"IF('Appraisal summary table'!J20=0,\"\",(1-Health!$G$17)*Health!$D$17*Health!$C$13/100000*('Project description'!$C$10-'Project description'!$C$9)+(1-Health!$G$18)*Health!$D$18*Health!$C$13/100000*('Project description'!$C$10-'Project description'!$C$9))","v":""},null,{"$f":"IF($J20=0,\" \",$I$30)","v":" "},{"$f":"Health!$I$19","v":0},{"$f":"J20*'Criteria weighting'!K8*'Criteria weighting'!$L$8","v":0},{"$f":"Health!$C$25","v":0},{"$f":"Health!$D$25","v":0},{"$f":"Health!$E$25","v":0},{"$f":"N20-M20","v":0},{"$f":"'Criteria weighting'!H8","v":0.125},null,null,{"$f":"L20*$P20","v":0},0,0,0]
[null,null,null,"Accidents/injuries",{"$f":"IF(Health!$C$30=0,\" \",Health!$C$30)","v":" "},"Lives saved",{"$f":"ROUNDUP((Health!$D$38+Health!$C$38)/2*('Project description'!$C$10-'Project description'!$C$9)-(Health!$E$38+Health!$C$38)/2*('Project description'!$C$10-'Project description'!$C$9),0)","v":0},null,{"$f":"IF($J21=0,\" \",$I$30)","v":" "},{"$f":"Health!$I$40","v":0},{"$f":"J21*'Criteria weighting'!K9*'Criteria weighting'!$L$8","v":0},{"$f":"Health!$C$45","v":0},{"$f":"Health!$D$45","v":0},{"$f":"Health!$E$45","v":0},{"$f":"N21-M21","v":0},{"$f":"'Criteria weighting'!H9","v":0.125},null,null,{"$f":"L21*$P21","v":0},0,0,0]
[null,null,null,null,null,"Injuries prevented",{"$f":"ROUNDUP((Health!$D$39+Health!$C$39)/2*('Project description'!$C$10-'Project description'!$C$9)-(Health!$E$39+Health!$C$39)/2*('Project description'!$C$10-'Project description'!$C$9),0)","v":0}]
[null,null,"Economic","Time saving",{"$f":"IF(Economic!$C$6=0,\" \",Economic!$C$6)","v":" "},"Travel time years saved",{"$f":"Economic!$G$22","v":0},null,{"$f":"IF($J23=0,\" \",$I$30)","v":" "},{"$f":"Economic!$H$22","v":0},{"$f":"J23*'Criteria weighting'!K10*'Criteria weighting'!$L$10","v":0},{"$f":"Economic!$C$28","v":0},{"$f":"Economic!$D$28","v":0},{"$f":"Economic!$E$28","v":0},{"$f":"N23-M23","v":0},{"$f":"'Criteria weighting'!H10","v":0.125},null,null,{"$f":"L23*$P23","v":0},{"$f":"M23*$P23","v":0},0,0]
[null,null,null,"Tax revenue",{"$f":"IF(Economic!$C$33=0,\" \",Economic!$C$33)","v":" "},null,null,null,{"$f":"IF($J24=0,\" \",$I$30)","v":" "},{"$f":"Economic!$D$45","v":0},{"$f":"J24*'Criteria weighting'!K11*'Criteria weighting'!$L$10","v":0},{"$f":"Economic!$C$50","v":0},{"$f":"Economic!$D$50","v":0},{"$f":"Economic!$E$50","v":0},{"$f":"N24-M24","v":0},{"$f":"'Criteria weighting'!H11","v":0.125},null,null,{"$f":"L24*$P24","v":0},0,0,0]
[null,null,"Social","Journey quality",{"$f":"IF(Social!$C$6=0,\" \",Social!$C$6)","v":" "},null,null,null,null,null,{"$f":"J25*'Criteria weighting'!K12*'Criteria weighting'!$L$12","v":0},{"$f":"Social!$C$11","v":0},{"$f":"Social!$D$11","v":0},{"$f":"Social!$E$11","v":0},{"$f":"N25-M25","v":0},{"$f":"'Criteria weighting'!H12","v":8.3333333333333329E-2},null,null,{"$f":"L25*$P25","v":0},0,0,0]
[null,null,null,"Security",{"$f":"IF(Social!$C$16=0,\" \",Social!$C$16)","v":" "},null,null,null,null,null,{"$f":"J26*'Criteria weighting'!K13*'Criteria weighting'!$L$12","v":0},{"$f":"Social!$C$21","v":0},{"$f":"Social!$D$21","v":0},{"$f":"Social!$E$21","v":0},{"$f":"N26-M26","v":0},{"$f":"'Criteria weighting'!H13","v":8.3333333333333329E-2},null,null,{"$f":"L26*$P26","v":0},0,0,0]
[null,null,null,"Liveability",{"$f":"IF(Social!$C$26=0,\" \",Social!$C$26)","v":" "},null,null,null,null,null,{"$f":"J27*'Criteria weighting'!K14*'Criteria weighting'!$L$12","v":0},{"$f":"Social!$C$31","v":0},{"$f":"Social!$D$31","v":0},{"$f":"Social!$E$31","v":0},{"$f":"N27-M27","v":0},{"$f":"'Criteria weighting'!H14","v":8.3333333333333329E-2},null,null,{"$f":"L27*$P27","v":0},0,0,0]
[]
[null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)",{"$f":"'Regional data'!$E$20","v":""},{"$f":"SUM($K$14:$K$27)","v":0},null,"Weighted average"]
[null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)",{"$f":"'Regional data'!$E$20","v":""},{"$f":"'Project costs'!$G$4","v":0},null,{"$f":"CONCATENATE(\"Current\",\" \",\"-\",\" \",'Project description'!$C$9)","v":"Current - "},{"$f":"CONCATENATE(\"BAU\",\" \",\"-\",\" \",'Project description'!$C$10)","v":"BAU - "},{"$f":"CONCATENATE(\"WP\",\" \",\"-\",\" \",'Project description'!$C$10)","v":"WP - "},"Improvement"]
[null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)",{"$f":"'Regional data'!$E$20","v":""},{"$f":"$J$29-$J$30","v":0}]
[null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",{"$f":"IF(OR(J29=0,J30=0),\"\",J29/J30)","v":""},null,null,{"$f":"SUM(S14:S27)","v":0},{"$f":"SUM(T14:T27)","v":0},{"$f":"SUM(U14:U27)","v":0},{"$f":"SUM(V14:V27)","v":0}]
[null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[null,null,"NMT-PAT developers"]

{"sheet":"Colophon","index":14,"n_rows":42,"n_cols":2,"rows_kept":42,"cut":false,"hidden":false,"merged":[[41,1,41,9]]}
[]
[]
[]
[]
[]
[]
[null,"Project team:"]
[null,"A/Prof. Mark Zuidgeest (Principal Investigator) - mark.zuidgeest@uct.ac.za"]
[null,"A/Prof. Marianne Vanderschuren - marianne.vanderschuren@uct.ac.za"]
[null,"Mr. Sean Cooke (Research Associate – tool development) - ckxsea001@myuct.ac.za"]
[null,"Ms. Jennifer Baufeldt (Research Associate – case studies) - bfljen001@myuct.ac.za"]
[]
[null,"Clients:"]
[null,"Ms. Carly Koinange - carly.koinange@unep.org"]
[null,"Ms. Liana Vetch - liana.vetch@unep.org"]
[null,"Ms. Annemarie Kinyanjui - annemarie.kinyanjui@unep.org"]
[null,"Ms. Susan Wothaya - susan.wothaya@unep.org"]
[]
[null,"Researcher contact details:"]
[null,"Centre for Transport Studies"]
[null,"Attn. - Dr. Mark Zuidgeest"]
[null,"New Engineering Building"]
[null,"Department of Civil Engineering"]
[null,"University of Cape Town"]
[null,"Private Bag x3, Rondebosch, 7701"]
[null,"South Africa"]
[]
[null,"Client contact details:"]
[null,"United Nations Environment Programme"]
[null,"Division of Technology, Industry and Economics"]
[null,"Energy Branch"]
[null,"Transport Unit"]
[null,"Attn. - Ms. Carly Koinange"]
[null,"P. O. Box 30552, Nairobi"]
[null,"Kenya"]
[]
[null,"Acknowledgements"]
[]
[]
[]
[]
[null,"The quantitative assessment of the emissions and energy usage indicators was inspired by the Transportation Emissions Evaluation Model for Projects (TEEMP) produced by the United Nations Environmental Programme (UNEP) and Clean Air Asia (CAA). The quantitative assessment of the health effects with regard to increased physical activity is a simplified adaptation of the Heath Economic Assessment Tool (HEAT) created by the World Health Organisation (WHO). Default values for the quantitative assessment of travel time effects were sourced from the Victoria Transport Policy Institute (VTPI)."]

{"sheet":"Compare","index":15,"n_rows":454,"n_cols":56,"rows_kept":454,"cut":false,"hidden":false,"merged":[[130,1,140,1],[141,1,152,1],[9,11,9,13],[9,15,10,15],[86,1,96,1],[97,1,107,1],[119,1,129,1],[10,3,15,3],[10,4,11,5],[12,4,15,4],[12,5,15,5],[9,16,9,18],[9,20,10,20],[9,21,9,23],[114,1,118,1],[18,1,28,1],[29,1,30,1],[29,2,30,2],[39,1,49,1],[61,1,71,1],[50,1,60,1],[72,1,78,1],[9,1,9,5],[9,10,10,10],[9,6,9,8],[10,1,10,2],[9,25,10,25],[9,55,10,55],[9,50,10,50],[9,45,10,45],[9,40,10,40],[9,35,10,35],[9,51,9,53],[9,26,9,28],[9,31,9,33],[9,36,9,38],[9,41,9,43],[9,46,9,48],[9,30,10,30]]}
[]
[]
[]
[{"$f":"IF($D$8=1,COUNTIF($F$8:$I$8,\"TRUE\"),IF($D$8=2,COUNTIF($F$8:$N$8,\"TRUE\"),IF($D$8=3,COUNTIF($F$8:$S$8,\"TRUE\"),IF($D$8=4,COUNTIF($F$8:$X$8,\"TRUE\"),IF($D$8=5,COUNTIF($F$8:$AC$8,\"TRUE\"),IF($D$8=6,COUNTIF($F$8:$AH$8,\"TRUE\"),IF($D$8=7,COUNTIF($F$8:$AM$8,\"TRUE\"),IF($D$8=8,COUNTIF($F$8:$AR$8,\"TRUE\"),IF($D$8=9,COUNTIF($F$8:$AW$8,\"TRUE\"),IF($D$8=10,COUNTIF($F$8:$BB$8,\"TRUE\"),0))))))))))","v":4}]
[]
[]
[]
[null,null,"Number of projects",4,null,null,null,null,true,null,null,null,null,true,null,null,null,null,true,null,null,null,null,true,null,null,null,null,true,null,null,null,null,true,null,null,null,null,true,null,null,null,null,true,null,null,null,null,true,null,null,null,null,true]
[]
[null,"Data needed",null,null,null,null,{"$f":"G12","v":"Nairobi metropolitan area network"},null,null,null,"Source",{"$f":"L12","v":"Nairobi NMT policy network"},null,null,null,"Source",{"$f":"Q12","v":"Thika Highway"},null,null,null,"Source",{"$f":"V12","v":"Haile Selassie avenue"},null,null,null,"Source",{"$f":"AA12","v":"Haile Selassie avenue"},null,null,null,"Source",{"$f":"AF12","v":"Haile Selassie avenue"},null,null,null,"Source",{"$f":"AK12","v":"Haile Selassie avenue"},null,null,null,"Source",{"$f":"AP12","v":"Haile Selassie avenue"},null,null,null,"Source",{"$f":"AU12","v":"Haile Selassie avenue"},null,null,null,"Source",{"$f":"AZ12","v":"Haile Selassie avenue"},null,null,null,"Source"]
[null,"Indicator",null,"Base year","Target year",null,{"$f":"CONCATENATE(\"Base - \",G17)","v":"Base - 2015"},{"$f":"CONCATENATE(\"Business as usual - \",G18)","v":"Business as usual - 2030"},{"$f":"CONCATENATE(\"With project - \",G18)","v":"With project - 2030"},null,null,{"$f":"CONCATENATE(\"Base - \",L17)","v":"Base - 2015"},{"$f":"CONCATENATE(\"Business as usual - \",L18)","v":"Business as usual - 2030"},{"$f":"CONCATENATE(\"With project - \",L18)","v":"With project - 2030"},null,null,{"$f":"CONCATENATE(\"Base - \",Q17)","v":"Base - 2015"},{"$f":"CONCATENATE(\"Business as usual - \",Q18)","v":"Business as usual - 2030"},{"$f":"CONCATENATE(\"With project - \",Q18)","v":"With project - 2030"},null,null,{"$f":"CONCATENATE(\"Base - \",V17)","v":"Base - 2015"},{"$f":"CONCATENATE(\"Business as usual - \",V18)","v":"Business as usual - 2030"},{"$f":"CONCATENATE(\"With project - \",V18)","v":"With project - 2030"},null,null,{"$f":"CONCATENATE(\"Base - \",AA17)","v":"Base - 2015"},{"$f":"CONCATENATE(\"Business as usual - \",AA18)","v":"Business as usual - 2030"},{"$f":"CONCATENATE(\"With project - \",AA18)","v":"With project - 2030"},null,null,{"$f":"CONCATENATE(\"Base - \",AF17)","v":"Base - 2015"},{"$f":"CONCATENATE(\"Business as usual - \",AF18)","v":"Business as usual - 2030"},{"$f":"CONCATENATE(\"With project - \",AF18)","v":"With project - 2030"},null,null,{"$f":"CONCATENATE(\"Base - \",AK17)","v":"Base - 2015"},{"$f":"CONCATENATE(\"Business as usual - \",AK18)","v":"Business as usual - 2030"},{"$f":"CONCATENATE(\"With project - \",AK18)","v":"With project - 2030"},null,null,{"$f":"CONCATENATE(\"Base - \",AP17)","v":"Base - 2015"},{"$f":"CONCATENATE(\"Business as usual - \",AP18)","v":"Business as usual - 2030"},{"$f":"CONCATENATE(\"With project - \",AP18)","v":"With project - 2030"},null,null,{"$f":"CONCATENATE(\"Base - \",AU17)","v":"Base - 2015"},{"$f":"CONCATENATE(\"Business as usual - \",AU18)","v":"Business as usual - 2030"},{"$f":"CONCATENATE(\"With project - \",AU18)","v":"With project - 2030"},null,null,{"$f":"CONCATENATE(\"Base - \",AZ17)","v":"Base - 2015"},{"$f":"CONCATENATE(\"Business as usual - \",AZ18)","v":"Business as usual - 2030"},{"$f":"CONCATENATE(\"With project - \",AZ18)","v":"With project - 2030"}]
[null,1,"Project Name",null,null,null,"Nairobi metropolitan area network",null,null,null,null,"Nairobi NMT policy network",null,null,null,null,"Thika Highway",null,null,null,null,"Haile Selassie avenue",null,null,null,null,"Haile Selassie avenue",null,null,null,null,"Haile Selassie avenue",null,null,null,null,"Haile Selassie avenue",null,null,null,null,"Haile Selassie avenue",null,null,null,null,"Haile Selassie avenue",null,null,null,null,"Haile Selassie avenue"]
[null,2,"Project description"]
[null,3,"Country",null,null,null,"Kenya",null,null,null,null,"Kenya",null,null,null,null,"Kenya",null,null,null,null,"Kenya",null,null,null,null,"Kenya",null,null,null,null,"Kenya",null,null,null,null,"Kenya",null,null,null,null,"Kenya",null,null,null,null,"Kenya",null,null,null,null,"Kenya"]
[null,4,"State",null,null,null,"Nairobi",null,null,null,null,"Nairobi",null,null,null,null,"Nairobi",null,null,null,null,"Nairobi",null,null,null,null,"Nairobi",null,null,null,null,"Nairobi",null,null,null,null,"Nairobi",null,null,null,null,"Nairobi",null,null,null,null,"Nairobi",null,null,null,null,"Nairobi"]
[null,5,"City",null,null,null,"Nairobi",null,null,null,null,"Nairobi",null,null,null,null,"Nairobi",null,null,null,null,"Nairobi",null,null,null,null,"Nairobi",null,null,null,null,"Nairobi",null,null,null,null,"Nairobi",null,null,null,null,"Nairobi",null,null,null,null,"Nairobi",null,null,null,null,"Nairobi"]
[null,6,"Base Year",1,null,null,2015,null,null,null,null,2015,null,null,null,null,2015,null,null,null,null,2015,null,null,null,null,2015,null,null,null,null,2015,null,null,null,null,2015,null,null,null,null,2015,null,null,null,null,2015,null,null,null,null,2015]
[null,7,"Target Year",null,1,1,2030,2030,2030,null,null,2030,2030,2030,null,null,2030,null,null,null,null,2030,null,null,null,null,2030,null,null,null,null,2030,null,null,null,null,2030,null,null,null,null,2030,null,null,null,null,2030,null,null,null,null,2030]
[null,8,"Modal split",1,1,1,2013,null,null,null,"JICA, NBO master plan pg 2-89",2013,null,null,null,null," "]
[null,null,"Walking",null,null,null,0.397173147277322,0.34261467889908254,0.43248175182481746,null,null,0.397173147277322,0.38873333254827203,0.38419796993899946,null,null,0.21,0.21,0.25,null,null,0.21,0.2,0.22,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.19999999999999998,0.1818181818181818,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005"]
[null,null,"Cycling",null,null,null,0.02,9.5871559633027518E-3,2.5948905109489048E-2,null,null,0.02,2.032827319990568E-2,2.4937620383091674E-2,null,null,0.04,0.04,4.4999999999999998E-2,null,null,0.04,0.03,0.08,null,null,0.03,3.3333333333333333E-2,9.0909090909090898E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2]
[null,null,"Bus",null,null,null,0.121915501662442,0.15174311926605505,0.13299270072992697,null,null,0.121915501662442,0.12450696003032646,0.12509152812743837,null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.21559888579387188,0.21559888579387188,0.2,null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.21,0.22,0.17,null,null,0.28999999999999998,0.22222222222222224,0.19318181818181818,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2]
[null,null,"BRT",null,null,null,0,2.2935779816513763E-2,5.054744525547445E-2,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,null,null,0.28446773131678799,0.27761467889908253,0.16624087591240871,null,null,0.28446773131678799,0.28980296686885249,0.29001236567891453,null,null,0.37,0.37855153203342617,0.35,null,null,0.38,0.37,0.38,null,null,7.0000000000000007E-2,0.3666666666666667,0.31818181818181818,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35]
[null,null,"LRT & rail",null,null,null,2.0688755648011099E-3,0,4.6496350364963496E-2,null,null,2.0688755648011099E-3,2.1028333848943067E-3,2.1058299369332428E-3,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,null,null,0.135216808735069,0.13422018348623854,7.149635036496349E-2,null,null,0.135216808735069,0.13778975256669282,0.13778253150067019,null,null,0.14477715877437328,0.14477715877437328,0.13500000000000001,null,null,0.14000000000000001,0.18,0.13,null,null,0.28000000000000003,0.17777777777777778,0.21590909090909088,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001]
[null,null,"Motorcycles",null,null,null,0.03,2.8761467889908257E-2,3.0948905109489049E-2,null,null,0.03,3.140718209385427E-2,3.0535861693581638E-2,null,null,0.01,4.178272980501393E-3,0.01,null,null,0.01,0,0.01,null,null,0.01,0,0,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01]
[null,null,"Taxi",null,null,null,0,2.2935779816513763E-2,3.4197080291970793E-2,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,null,null,5.24264826116814E-3,9.5871559633027518E-3,8.6496350364963503E-3,null,null,5.24264826116814E-3,5.3286993072018205E-3,5.3362927403708864E-3,null,null,6.8941504178272987E-3,6.8941504178272987E-3,0.01,null,null,0.01,0,0.01,null,null,0,0,0,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01]
[null,9,"Metropolitan population",1,null,null,3915000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,null,null,null,1,1,7140000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,null,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,10,"Economic growth rate",1,null,null,6.3E-2,null,null,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014"]
[null,11,"Average inflation rate",1,null,null,0.140215499011307,null,null,null,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,null,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,null,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,null,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,null,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,null,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,null,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,null,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,null,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,null,"data.worldbank.org/country/Kenya Year: 2011"]
[null,12,"Currency",1,null,null,"Kenyan Shilling",null,null,null,null,"Kenyan Shilling",null,null,null,null,"Kenyan Shilling",null,null,null,null,"Kenyan Shilling",null,null,null,null,"Kenyan Shilling",null,null,null,null,"Kenyan Shilling",null,null,null,null,"Kenyan Shilling",null,null,null,null,"Kenyan Shilling",null,null,null,null,"Kenyan Shilling",null,null,null,null,"Kenyan Shilling"]
[null,13,"GDP/capita",1,null,null,172178.79,null,null,null,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,null,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,null,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,null,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,null,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,null,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,null,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,null,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,null,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,null,"World Development Indicators, WB, year: 2010, scope: Kenya"]
[null,14,"Discount rate",1,null,null,0.08,null,null,null,null,0.12,null,null,null,null,0.08,null,null,null,null,0.12,null,null,null,null,0.12,null,null,null,null,0.12,null,null,null,null,0.12,null,null,null,null,0.12,null,null,null,null,0.12,null,null,null,null,0.12]
[null,15,"Scheme costs",null,null,1,29935245973.718399,null,null,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",517500000,null,null,null,null,2092638339.73,null,null,null,null,42000000,null,null,null,"Nairobi City County",null,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",null,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County"]
[null,16,"Base Year of prices",1,null,null,2015,null,null,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",2015,null,null,null,null,2015,null,null,null,null,2014,null,null,null,"Nairobi City County",null,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",null,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County"]
[null,17,"Total number of trips per day",1,1,1,6769861,12346566.421455899,12346566.421455899,null,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014",6769861,12346566.421455899,12346566.421455899,null,"Jica, 2006",{"$f":"R39/M39*L39","v":305448.95798319427},557064,557064,null,"Jica, 2006",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County"]
[null,18,"Average trip length (Km)",1,1,1,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8]
[null,null,"Walking",null,null,null,null,null,null,null,"JICA, NBO master plan Appendix 2-38"]
[null,null,"Cycling"]
[null,null,"Bus"]
[null,null,"BRT"]
[null,null,"Minibus taxi"]
[null,null,"LRT & rail"]
[null,null,"Cars"]
[null,null,"Motorcycles"]
[null,null,"Taxi"]
[null,null,"Other"]
[null,19,"Dominant fuel type per mode",1,1,1]
[null,null,"Walking"]
[null,null,"Cycling"]
[null,null,"Bus",null,null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"BRT",null,null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"Minibus taxi",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"LRT & rail",null,null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity"]
[null,null,"Cars",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Motorcycles",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Taxi",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Other",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,20,"Average occupancy per mode",1,1,1]
[null,null,"Walking"]
[null,null,"Cycling"]
[null,null,"Bus"]
[null,null,"BRT"]
[null,null,"Minibus taxi"]
[null,null,"LRT & rail"]
[null,null,"Cars"]
[null,null,"Motorcycles"]
[null,null,"Taxi"]
[null,null,"Other"]
[null,21,"Noise level at a distance of:",1,1,1]
[]
[]
[]
[]
[]
[]
[null,22,"Value of a statistical life (VSL)",1,null,null,22134284.809999999,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,23,"Reference year of VSL data",1,null,null,2007,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,null,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,24,"All cause mortality rate per 100 000 persons",1,null,null,1273.3,null,null,null,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,null,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,null,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,null,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,null,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,null,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,null,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,null,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,null,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,null,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012"]
[null,25,"Average number of trips per day",1,null,null,2.34,null,null,null,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,null,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,null,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,null,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,null,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,null,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,null,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,null,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,null,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,null,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013"]
[null,26,"NMT Fatalities per year",1,1,1,507,654,503,null,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2013",507,556,505.66666666666669,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",89,100,80,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,null,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014"]
[null,27,"NMT Injuries per year",1,1,1,1001,1350,750.5,null,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",1001,1117.3333333333333,917.5,null,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",334,437.64044943820227,250.29999999999998,null,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,null,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,null,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,null,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,null,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,null,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,null,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,null,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014"]
[null,28,"Current value of a transport injury",1]
[null,29,"Share of trips affected by scheme",1]
[null,null,"Walking",null,null,null,0.3,null,null,null,null,0.1,0.3,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cycling",null,null,null,0.02,null,null,null,null,0.05,0.02,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Bus",null,null,null,6.9999999999999993E-2,null,null,null,null,0.01,6.9999999999999993E-2,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"BRT",null,null,null,3.5000000000000003E-2,null,null,null,null,0,3.5000000000000003E-2,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Minibus taxi",null,null,null,0.125,null,null,null,null,0.01,0.125,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"LRT & rail",null,null,null,1.4999999999999999E-2,null,null,null,null,0,1.4999999999999999E-2,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cars",null,null,null,0.04,null,null,null,null,0.01,0.04,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Motorcycles",null,null,null,0.03,null,null,null,null,0.03,0.03,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Taxi",null,null,null,1.4999999999999999E-2,null,null,null,null,0,1.4999999999999999E-2,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Other",null,null,null,5.0000000000000001E-3,null,null,null,null,0,5.0000000000000001E-3,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,30,"Estimated time saving due to scheme",1]
[null,null,"Walking",null,null,null,10,-0.1,null,null,null,5,0.05,null,null,null,10,-0.1,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,null,null,null,null,5,0.05,null,null,null,5,0.05]
[null,null,"Cycling",null,null,null,20,-0.2,null,null,null,3,0.03,null,null,null,20,-0.2,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,null,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Bus",null,null,null,0,null,null,null,null,0,0,null,null,null,0,null,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,null,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"BRT",null,null,null,0,null,null,null,null,0,0,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0]
[null,null,"Minibus taxi",null,null,null,0,null,null,null,null,0,0,null,null,null,0,null,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,null,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"LRT & rail",null,null,null,0,null,null,null,null,0,0,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0]
[null,null,"Cars",null,null,null,0,null,null,null,null,1,0.01,null,null,null,0,null,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,null,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3]
[null,null,"Motorcycles",null,null,null,0,null,null,null,null,0,0,null,null,null,0,null,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,null,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Taxi",null,null,null,0,null,null,null,null,0,0,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0]
[null,null,"Other",null,null,null,0,null,null,null,null,0,0,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0]
[null,31,"Fuel levy",1,null,null,6.2800921080175903E-2,null,null,null,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,null,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,null,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,null,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,null,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,null,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,null,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,null,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,null,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,null,"data.worldbank.org/country/Kenya"]
[null,32,"Petrol price per litre",1,null,null,143.31,null,null,null,"data.worldbank.org/country/Kenya",143.31,null,null,null,"data.worldbank.org/country/Kenya",143.31,null,null,null,"data.worldbank.org/country/Kenya",143.31,null,null,null,"data.worldbank.org/country/Kenya",143.31,null,null,null,"data.worldbank.org/country/Kenya",143.31,null,null,null,"data.worldbank.org/country/Kenya",143.31,null,null,null,"data.worldbank.org/country/Kenya",143.31,null,null,null,"data.worldbank.org/country/Kenya",143.31,null,null,null,"data.worldbank.org/country/Kenya",143.31,null,null,null,"data.worldbank.org/country/Kenya"]
[null,33,"Diesel price per litre",1,null,null,131.80000000000001,null,null,null,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,null,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,null,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,null,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,null,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,null,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,null,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,null,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,null,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,null,"data.worldbank.org/country/Kenya"]
[null,34,"Value Added Tax (VAT)",1,null,null,0.13689999999999999,null,null,null,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,null,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,null,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,null,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,null,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,null,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,null,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,null,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,null,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,null,"data.worldbank.org/country/Kenya"]
[null,35,"Money saved per person per year",1]
[null,36,"Percentage of money saved spent on taxed consumables",2]
[null,37,"Qualitative criteria weighting",3,null,null,"Importance",null,null,null,null,"Importance",null,null,null,null,"Importance",null,null,null,null,"Importance",null,null,null,null,"Importance",null,null,null,null,"Importance",null,null,null,null,"Importance",null,null,null,null,"Importance",null,null,null,null,"Importance",null,null,null,null,"Importance"]
[null,null,"Environment",null,null,null,8.5,null,null,null,null,5,null,null,null,null,8.5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Health",null,null,null,7,null,null,null,null,8,null,null,null,null,7,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Economic",null,null,null,7.5,null,null,null,null,8,null,null,null,null,7.5,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Social",null,null,null,7.5,null,null,null,null,6,null,null,null,null,7.5,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6]
[null,38,"Importance",3,null,null,"Importance",null,null,null,null,"Importance",null,null,null,null,"Importance",null,null,null,null,"Importance",null,null,null,null,"Importance",null,null,null,null,"Importance",null,null,null,null,"Importance",null,null,null,null,"Importance",null,null,null,null,"Importance",null,null,null,null,"Importance"]
[null,null,"Energy usage",null,null,null,6,null,null,null,null,3,null,null,null,null,6,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Emissions",null,null,null,6.5,null,null,null,null,7,null,null,null,null,6.5,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Noise pollution",null,null,null,6.5,null,null,null,null,5,null,null,null,null,6.5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Physical activity",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Accidents/injuries",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Time saving",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Loss of tax revenue",null,null,null,7.5,null,null,null,null,9,null,null,null,null,7.5,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9]
[null,null,"Journey quality",null,null,null,8,null,null,null,null,3,null,null,null,null,8,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Security",null,null,null,8.5,null,null,null,null,8,null,null,null,null,8.5,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Liveability",null,null,null,8.5,null,null,null,null,7,null,null,null,null,8.5,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,39,"Qualitative indicator",14,1,1,{"$f":"G11","v":"Base - 2015"},{"$f":"H11","v":"Business as usual - 2030"},"With project - 2030",null,null,{"$f":"L11","v":"Base - 2015"},{"$f":"M11","v":"Business as usual - 2030"},"With project - 2030",null,null,{"$f":"Q11","v":"Base - 2015"},{"$f":"R11","v":"Business as usual - 2030"},"With project - 2030",null,null,{"$f":"V11","v":"Base - 2015"},{"$f":"W11","v":"Business as usual - 2030"},"With project - 2030",null,null,{"$f":"AA11","v":"Base - 2015"},{"$f":"AB11","v":"Business as usual - 2030"},"With project - 2030",null,null,{"$f":"AF11","v":"Base - 2015"},{"$f":"AG11","v":"Business as usual - 2030"},"With project - 2030",null,null,{"$f":"AK11","v":"Base - 2015"},{"$f":"AL11","v":"Business as usual - 2030"},"With project - 2030",null,null,{"$f":"AP11","v":"Base - 2015"},{"$f":"AQ11","v":"Business as usual - 2030"},"With project - 2030",null,null,{"$f":"AU11","v":"Base - 2015"},{"$f":"AV11","v":"Business as usual - 2030"},"With project - 2030",null,null,{"$f":"AZ11","v":"Base - 2015"},{"$f":"BA11","v":"Business as usual - 2030"},"With project - 2030"]
[null,null,"Energy usage",null,null,null,3.5,2,6,null,null,3,4,7.0000000000000009,null,null,2,2,3,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009]
[null,null,"Emissions",null,null,null,3,1.5,5.5,null,null,5,8,6,null,null,2,2,3,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8]
[null,null,"Noise pollution",null,null,null,3,2.5,6,null,null,8,7.0000000000000009,4,null,null,1,1,3,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6]
[null,null,"Physical activity",null,null,null,5,3,6.5,null,null,5,6,7.0000000000000009,null,null,2,2,4,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3]
[null,null,"Accidents/injuries",null,null,null,3,1,7.5,null,null,8,3,5,null,null,1,1,5,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1]
[null,null,"Time saving",null,null,null,3.5,2.5,6.5,null,null,2,3,6,null,null,4,4,4,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3]
[null,null,"Loss of tax revenue",null,null,null,0,0,0,null,null,null,null,null,null,null,0,0,0]
[null,null,"Journey quality",null,null,null,2,1,7.5,null,null,3,2,5,null,null,4,4,5,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4]
[null,null,"Security",null,null,null,2.5,1.5,7.5,null,null,4,4,7.0000000000000009,null,null,3,3,5,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8]
[null,null,"Liveability",null,null,null,3,2.5,7.5,null,null,3,2,6,null,null,2,2,6,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5]
[null,40,"Description of indicator impacts",25,null,null,"Impacts",null,null,null,null,"Impacts",null,null,null,null,"Impacts",null,null,null,null,"Impacts",null,null,null,null,"Impacts",null,null,null,null,"Impacts",null,null,null,null,"Impacts",null,null,null,null,"Impacts",null,null,null,null,"Impacts",null,null,null,null,"Impacts"]
[null,null,"Project description"]
[null,null,"Energy usage"]
[null,null,"Emissions"]
[null,null,"Noise pollution"]
[null,null,"Physical activity"]
[null,null,"Accidents/injuries"]
[null,null,"Time saving"]
[null,null,"Loss of tax revenue"]
[null,null,"Journey quality"]
[null,null,"Security"]
[null,null,"Liveability"]
[null,41,"Scheme costs",1,1,1,"Year","Currency","Cost item",null,null,"Year","Currency","Cost item",null,null,"Year","Currency","Cost item",null,null,"Year","Currency","Cost item",null,null,"Year","Currency","Cost item",null,null,"Year","Currency","Cost item",null,null,"Year","Currency","Cost item",null,null,"Year","Currency","Cost item",null,null,"Year","Currency","Cost item",null,null,"Year","Currency","Cost item"]
[null,null,"1",null,null,null,2015,null,29935245973.718399,null,null,2015,null,517500000,null,null,2015,null,4023554566.3600001,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]
[null,null,7]
[null,null,8]
[null,null,9]
[null,null,10]
[null,null,11]
[null,null,12]
[null,null,13]
[null,null,14]
[null,null,15]
[null,null,16]
[null,null,17]
[null,null,18]
[null,null,19]
[null,null,20]
[null,null,21]
[null,null,22]
[null,null,23]
[null,null,24]
[null,null,25]
[null,null,26]
[null,null,27]
[null,null,28]
[null,null,29]
[null,null,30]
[null,null,31]
[null,null,32]
[null,null,33]
[null,null,34]
[null,null,35]
[null,null,36]
[null,null,37]
[null,null,38]
[null,null,39]
[null,null,40]
[null,null,41]
[null,null,42]
[null,null,43]
[null,null,44]
[null,null,45]
[null,null,46]
[null,null,47]
[null,null,48]
[null,null,49]
[null,null,50]
[null,null,51]
[null,null,52]
[null,null,53]
[null,null,54]
[null,null,55]
[null,null,56]
[null,null,57]
[null,null,58]
[null,null,59]
[null,null,60]
[null,null,61]
[null,null,62]
[null,null,63]
[null,null,64]
[null,null,65]
[null,null,66]
[null,null,67]
[null,null,68]
[null,null,69]
[null,null,70]
[null,null,71]
[null,null,72]
[null,null,73]
[null,null,74]
[null,null,75]
[null,null,76]
[null,null,77]
[null,null,78]
[null,null,79]
[null,null,80]
[null,null,81]
[null,null,82]
[null,null,83]
[null,null,84]
[null,null,85]
[null,null,86]
[null,null,87]
[null,null,88]
[null,null,89]
[null,null,90]
[null,null,91]
[null,null,92]
[null,null,93]
[null,null,94]
[null,null,95]
[null,null,96]
[null,null,97]
[null,null,98]
[null,null,99]
[null,null,100]
[null,null,101]
[null,null,102]
[null,null,103]
[null,null,104]
[null,null,105]
[null,null,106]
[null,null,107]
[null,null,108]
[null,null,109]
[null,null,110]
[null,null,111]
[null,null,112]
[null,null,113]
[null,null,114]
[null,null,115]
[null,null,116]
[null,null,117]
[null,null,118]
[null,null,119]
[null,null,120]
[null,null,121]
[null,null,122]
[null,null,123]
[null,null,124]
[null,null,125]
[null,null,126]
[null,null,127]
[null,null,128]
[null,null,129]
[null,null,130]
[null,null,131]
[null,null,132]
[null,null,133]
[null,null,134]
[null,null,135]
[null,null,136]
[null,null,137]
[null,null,138]
[null,null,139]
[null,null,140]
[null,null,141]
[null,null,142]
[null,null,143]
[null,null,144]
[null,null,145]
[null,null,146]
[null,null,147]
[null,null,148]
[null,null,149]
[null,null,150]
[null,null,151]
[null,null,152]
[null,null,153]
[null,null,154]
[null,null,155]
[null,null,156]
[null,null,157]
[null,null,158]
[null,null,159]
[null,null,160]
[null,null,161]
[null,null,162]
[null,null,163]
[null,null,164]
[null,null,165]
[null,null,166]
[null,null,167]
[null,null,168]
[null,null,169]
[null,null,170]
[null,null,171]
[null,null,172]
[null,null,173]
[null,null,174]
[null,null,175]
[null,null,176]
[null,null,177]
[null,null,178]
[null,null,179]
[null,null,180]
[null,null,181]
[null,null,182]
[null,null,183]
[null,null,184]
[null,null,185]
[null,null,186]
[null,null,187]
[null,null,188]
[null,null,189]
[null,null,190]
[null,null,191]
[null,null,192]
[null,null,193]
[null,null,194]
[null,null,195]
[null,null,196]
[null,null,197]
[null,null,198]
[null,null,199]
[null,null,200]
[null,null,201]
[null,null,202]
[null,null,203]
[null,null,204]
[null,null,205]
[null,null,206]
[null,null,207]
[null,null,208]
[null,null,209]
[null,null,210]
[null,null,211]
[null,null,212]
[null,null,213]
[null,null,214]
[null,null,215]
[null,null,216]
[null,null,217]
[null,null,218]
[null,null,219]
[null,null,220]
[null,null,221]
[null,null,222]
[null,null,223]
[null,null,224]
[null,null,225]
[null,null,226]
[null,null,227]
[null,null,228]
[null,null,229]
[null,null,230]
[null,null,231]
[null,null,232]
[null,null,233]
[null,null,234]
[null,null,235]
[null,null,236]
[null,null,237]
[null,null,238]
[null,null,239]
[null,null,240]
[null,null,241]
[null,null,242]
[null,null,243]
[null,null,244]
[null,null,245]
[null,null,246]
[null,null,247]
[null,null,248]
[null,null,249]
[null,null,250]
[null,null,251]
[null,null,252]
[null,null,253]
[null,null,254]
[null,null,255]
[null,null,256]
[null,null,257]
[null,null,258]
[null,null,259]
[null,null,260]
[null,null,261]
[null,null,262]
[null,null,263]
[null,null,264]
[null,null,265]
[null,null,266]
[null,null,267]
[null,null,268]
[null,null,269]
[null,null,270]
[null,null,271]
[null,null,272]
[null,null,273]
[null,null,274]
[null,null,275]
[null,null,276]
[null,null,277]
[null,null,278]
[null,null,279]
[null,null,280]
[null,null,281]
[null,null,282]
[null,null,283]
[null,null,284]
[null,null,285]
[null,null,286]
[null,null,287]
[null,null,288]
[null,null,289]
[null,null,290]
[null,null,291]
[null,null,292]
[null,null,293]
[null,null,294]
[null,null,295]
[null,null,296]
[null,null,297]
[null,null,298]
[null,null,299]
[null,null,300]

{"sheet":"AST compare","index":16,"n_rows":318,"n_cols":65,"rows_kept":318,"cut":false,"hidden":false,"merged":[[62,1,62,2],[43,1,43,2],[44,1,44,2],[46,1,46,2],[63,1,63,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2],[95,1,95,2],[84,1,84,2],[90,1,90,2],[85,1,85,2],[86,1,87,1],[88,1,89,1],[11,1,11,2],[12,1,12,2],[45,1,45,2],[1,2,3,7],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Nairobi metropolitan area network",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling",null,null,null,null,"Indicators",{"$f":"D7","v":"Nairobi metropolitan area network"},"Nairobi NMT policy network","Thika Highway","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Environmental",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015,null,null,null,null,{"$f":"CONCATENATE(\"CO2 savings (g/\",AS26,\" invested)\")","v":"CO2 savings (g/Sh invested)"},{"$f":"D8/$AT$27*1000000","v":71.927028565603749},{"$f":"E8/$AT$59*1000000","v":2.6179592986865612},{"$f":"F8/$AT$91*1000000","v":4.9487336964912867},{"$f":"G8/$AT$123*1000000","v":307.37009566100841},{"$f":"H8/$AT$155*1000000","v":-137.23201350066699},{"$f":"I8/$AT$187*1000000","v":93.125215671702236},{"$f":"J8/$AT$219*1000000","v":93.125215671702236},{"$f":"K8/$AT$251*1000000","v":93.125215671702236},{"$f":"L8/$AT$283*1000000","v":93.125215671702236},{"$f":"M8/$AT$315*1000000","v":93.125215671702236}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030,null,null,null,null,{"$f":"CONCATENATE(\"PM savings (g/\",AS26,\"1000 invested)\")","v":"PM savings (g/Sh1000 invested)"},{"$f":"D9/$AT$27*1000000000","v":-1.6699266098133905},{"$f":"E9/$AT$59*1000000000","v":3.2970552361073775},{"$f":"F9/$AT$91*1000000000","v":1.7118723769915707},{"$f":"G9/$AT$123*1000000000","v":123.48566044134724},{"$f":"H9/$AT$155*1000000000","v":70.723539474117501},{"$f":"I9/$AT$187*1000000000","v":32.21399535456878},{"$f":"J9/$AT$219*1000000000","v":32.21399535456878},{"$f":"K9/$AT$251*1000000000","v":32.21399535456878},{"$f":"L9/$AT$283*1000000000","v":32.21399535456878},{"$f":"M9/$AT$315*1000000000","v":32.21399535456878}]
[null,"Indicators",null,{"$f":"AO4","v":"Nairobi metropolitan area network"},{"$f":"AO36","v":"Nairobi NMT policy network"},{"$f":"AO68","v":"Thika Highway"},{"$f":"AO100","v":"Haile Selassie avenue"},{"$f":"AO132","v":"Haile Selassie avenue"},{"$f":"AO164","v":"Haile Selassie avenue"},{"$f":"AO196","v":"Haile Selassie avenue"},{"$f":"AO228","v":"Haile Selassie avenue"},{"$f":"AO260","v":"Haile Selassie avenue"},{"$f":"AO292","v":"Haile Selassie avenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"NOx savings (g/\",AS26,\"1000 invested)\")","v":"NOx savings (g/Sh1000 invested)"},{"$f":"D10/$AT$27*1000000000","v":325.97874953393716},{"$f":"E10/$AT$59*1000000000","v":-68.448838066849021},{"$f":"F10/$AT$91*1000000000","v":29.465697577042661},{"$f":"G10/$AT$123*1000000000","v":1888.0147506396515},{"$f":"H10/$AT$155*1000000000","v":-558.60993483494917},{"$f":"I10/$AT$187*1000000000","v":554.48516935247142},{"$f":"J10/$AT$219*1000000000","v":554.48516935247142},{"$f":"K10/$AT$251*1000000000","v":554.48516935247142},{"$f":"L10/$AT$283*1000000000","v":554.48516935247142},{"$f":"M10/$AT$315*1000000000","v":554.48516935247142}]
[null,"CO2 savings (tons)",null,{"$f":"AQ11","v":2153153.2922700178},{"$f":"AQ43","v":1354.7939370702952},{"$f":"AQ75","v":19911.500062217121},{"$f":"AQ107","v":12909.544017762353},{"$f":"AQ139","v":-5763.744567028014},{"$f":"AQ171","v":3911.2590582114935},{"$f":"AQ203","v":3911.2590582114935},{"$f":"AQ235","v":3911.2590582114935},{"$f":"AQ267","v":3911.2590582114935},{"$f":"AQ299","v":3911.2590582114935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Petrol savings (Kj/\",AS26,\" invested)\")","v":"Petrol savings (Kj/Sh invested)"},{"$f":"D11/$AT$27*1000000","v":988.88274485304248},{"$f":"E11/$AT$59*1000000","v":150.33693683752116},{"$f":"F11/$AT$91*1000000","v":48.078834200606337},{"$f":"G11/$AT$123*1000000","v":3018.2618057019181},{"$f":"H11/$AT$155*1000000","v":-2455.2938938460511},{"$f":"I11/$AT$187*1000000","v":904.74696736055478},{"$f":"J11/$AT$219*1000000","v":904.74696736055478},{"$f":"K11/$AT$251*1000000","v":904.74696736055478},{"$f":"L11/$AT$283*1000000","v":904.74696736055478},{"$f":"M11/$AT$315*1000000","v":904.74696736055478}]
[null,"PM savings (tons)",null,{"$f":"AQ12","v":-49.989663822821512},{"$f":"AQ44","v":1.7062260846855679},{"$f":"AQ76","v":6.8878119194699821},{"$f":"AQ108","v":5.1863977385365843},{"$f":"AQ140","v":2.9703886579129346},{"$f":"AQ172","v":1.3529878048918889},{"$f":"AQ204","v":1.3529878048918889},{"$f":"AQ236","v":1.3529878048918889},{"$f":"AQ268","v":1.3529878048918889},{"$f":"AQ300","v":1.3529878048918889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative",null,null,null,null,null,null,{"$f":"CONCATENATE(\"Diesel savings (Kj/\",AS26,\" invested)\")","v":"Diesel savings (Kj/Sh invested)"},{"$f":"D12/$AT$27*1000000","v":-31.560409426886583},{"$f":"E12/$AT$59*1000000","v":-120.43573791255122},{"$f":"F12/$AT$91*1000000","v":18.649758016330324},{"$f":"G12/$AT$123*1000000","v":1124.9230990197336},{"$f":"H12/$AT$155*1000000","v":653.36442619833235},{"$f":"I12/$AT$187*1000000","v":350.95093896994479},{"$f":"J12/$AT$219*1000000","v":350.95093896994479},{"$f":"K12/$AT$251*1000000","v":350.95093896994479},{"$f":"L12/$AT$283*1000000","v":350.95093896994479},{"$f":"M12/$AT$315*1000000","v":350.95093896994479}]
[null,"NOx savings (tons)",null,9758.25404950355,-35.422273699594371,118.55684203709279,79.296619526865356,-23.461617263067865,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting",null,null,"Average difference in noise level (dB)",{"$f":"D13/$AT$27*1000000","v":0},{"$f":"E13/$AT$59*1000000","v":0},{"$f":"F13/$AT$91*1000000","v":0},{"$f":"G13/$AT$123*1000000","v":0},{"$f":"H13/$AT$155*1000000","v":0},{"$f":"I13/$AT$187*1000000","v":0},{"$f":"J13/$AT$219*1000000","v":0},{"$f":"K13/$AT$251*1000000","v":0},{"$f":"L13/$AT$283*1000000","v":0},{"$f":"M13/$AT$315*1000000","v":0}]
[null,"Petrol savings (Gj)",null,29602448.206341639,77799.364813417196,193447.81289311498,126766.99583948054,-103122.34354153415,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",2153153.2922700178,null," ",0,0,3.5,2,6,4,8.8006902502157022E-2]
[null,"Diesel savings (Gj)",null,-944768.61922511086,-62325.494369745255,75038.3190281149,47246.770158828818,27441.305900329957,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",-49.989663822821512]
[null,"Average difference in noise level (dB)",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",9758.25404950355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",29602448.206341639,null," ",0,0,3,1.5,5.5,4,9.5340811044003451E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",-944768.61922511086,null,null,null,null,null,null,null,null,null,null,null,"Indicators",{"$f":"BD4","v":"Nairobi metropolitan area network"},{"$f":"BE4","v":"Nairobi NMT policy network"},"Thika Highway","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,2.5,6,3.5,9.5340811044003451E-2,null,null,{"$f":"CONCATENATE(\"Premature deaths prevented (#/\",AS26,\" billion invested)\")","v":"Premature deaths prevented (#/Sh billion invested)"},{"$f":"D45/$AT$27*1000000000","v":271.1657490776019},{"$f":"E45/$AT$59*1000000000","v":512.02308771360174},{"$f":"F45/$AT$91*1000000000","v":37.338703009057362},{"$f":"G45/$AT$123*1000000000","v":1595.4901219968367},{"$f":"H45/$AT$155*1000000000","v":1248.2336103984728},{"$f":"I45/$AT$187*1000000000","v":702.63929802596829},{"$f":"J45/$AT$219*1000000000","v":702.63929802596829},{"$f":"K45/$AT$251*1000000000","v":702.63929802596829},{"$f":"L45/$AT$283*1000000000","v":702.63929802596829},{"$f":"M45/$AT$315*1000000000","v":702.63929802596829}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",8117.4133982856165,null,"Sh",247055764972.15903,247055764972.15903,5,3,6.5,3.5,0.10710382513661201,null,null,{"$f":"CONCATENATE(\"Lives saved (#/\",AS26,\" billion invested)\")","v":"Lives saved (#/Sh billion invested)"},{"$f":"D46/$AT$27*1000000000","v":37.848361125701643},{"$f":"E46/$AT$59*1000000000","v":730.43478260869563},{"$f":"F46/$AT$91*1000000000","v":37.280468681626679},{"$f":"G46/$AT$123*1000000000","v":571.42857142857133},{"$f":"H46/$AT$155*1000000000","v":571.42857142857133},{"$f":"I46/$AT$187*1000000000","v":571.42857142857133},{"$f":"J46/$AT$219*1000000000","v":571.42857142857133},{"$f":"K46/$AT$251*1000000000","v":571.42857142857133},{"$f":"L46/$AT$283*1000000000","v":571.42857142857133},{"$f":"M46/$AT$315*1000000000","v":571.42857142857133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",1133,null,"Sh",34467956737.310097,34467956737.310097,3,1,7.5,6.5,0.12240437158469945,null,null,{"$f":"CONCATENATE(\"Injuries prevented (#/\",AS26,\" billion invested)\")","v":"Injuries prevented (#/Sh billion invested)"},{"$f":"D47/$AT$27*1000000000","v":150.22425417676988},{"$f":"E47/$AT$59*1000000000","v":2896.6183574879228},{"$f":"F47/$AT$91*1000000000","v":349.44225977578071},{"$f":"G47/$AT$123*1000000000","v":5285.7142857142862},{"$f":"H47/$AT$155*1000000000","v":5285.7142857142862},{"$f":"I47/$AT$187*1000000000","v":5285.7142857142862},{"$f":"J47/$AT$219*1000000000","v":5285.7142857142862},{"$f":"K47/$AT$251*1000000000","v":5285.7142857142862},{"$f":"L47/$AT$283*1000000000","v":5285.7142857142862},{"$f":"M47/$AT$315*1000000000","v":5285.7142857142862}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",4497]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",126394.40554748691,null,"Sh",26165434936.958317,26165434936.958317,3.5,2.5,6.5,4,0.11871113623516112,null,null,null,"C","D","E","F","G","H","I","J","K","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-101921183734.82527,-101921183734.82527,0,0,0,0,0.12719050310910118,null,null,null,27,{"$f":"BD21+32","v":59},{"$f":"BE21+32","v":91},123,155,187,219,251,283,315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,2,1,7.5,6.5,7.8688524590163927E-2,null,null,null,{"$f":"CONCATENATE(\"=\",BD20,\"24/$AT$\",BD21,\"*1000000000\")","v":"=C24/$AT$27*1000000000"},{"$f":"CONCATENATE(\"=\",BE20,\"24/$AT$\",BE21,\"*1000000000\")","v":"=D24/$AT$59*1000000000"},"=E24/$AT$91*1000000000","=F24/$AT$123*1000000000","=G24/$AT$155*1000000000","=H24/$AT$187*1000000000","=I24/$AT$219*1000000000","=J24/$AT$251*1000000000","=K24/$AT$283*1000000000","=L24/$AT$315*1000000000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,2.5,1.5,7.5,6,8.3606557377049195E-2,null,null,"Indicators",{"$f":"BD15","v":"Nairobi metropolitan area network"},{"$f":"BE15","v":"Nairobi NMT policy network"},"Thika Highway","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",{"$f":"BM15","v":"Haile Selassie avenue"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,3,2.5,7.5,5,8.3606557377049195E-2,null,null,{"$f":"CONCATENATE(\"Travel time years saved (#/\",AS26,\" billion invested)\")","v":"Travel time years saved (#/Sh billion invested)"},{"$f":"D64/$AT$27*1000000000","v":4222.260463750813},{"$f":"E64/$AT$59*1000000000","v":38333.589574849182},{"$f":"F64/$AT$91*1000000000","v":3598.3672473555853},{"$f":"G64/$AT$123*1000000000","v":10515.188834154331},{"$f":"H64/$AT$155*1000000000","v":12645.217569786528},{"$f":"I64/$AT$187*1000000000","v":17028.199689837587},{"$f":"J64/$AT$219*1000000000","v":17028.199689837587},{"$f":"K64/$AT$251*1000000000","v":17028.199689837587},{"$f":"L64/$AT$283*1000000000","v":17028.199689837587},{"$f":"M64/$AT$315*1000000000","v":17028.199689837587}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",205767972911.60217,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",29935245973.718399,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",175832726937.88379]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",6.8737692381835052,null,null,2.8155033570358907,1.7109854908611266,5.8545530729027195,4.1435675820415936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Nairobi NMT policy network",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,"Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",1354.7939370702952,null," ",0,0,3,4,7.0000000000000009,3.0000000000000009,3.7037037037037035E-2]
[null,"Indicators",null,{"$f":"D7","v":"Nairobi metropolitan area network"},"Nairobi NMT policy network","Thika Highway","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.7062260846855679]
[null,"Premature deaths prevented",null,{"$f":"AQ17","v":8117.4133982856165},{"$f":"AQ49","v":264.97194789178894},{"$f":"AQ81","v":150.23430899405261},{"$f":"AQ113","v":67.010585123867145},{"$f":"AQ145","v":52.425811636735858},{"$f":"AQ177","v":29.51085051709067},{"$f":"AQ209","v":29.51085051709067},{"$f":"AQ241","v":29.51085051709067},{"$f":"AQ273","v":29.51085051709067},{"$f":"AQ305","v":29.51085051709067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",-35.422273699594371]
[null,"Lives saved",null,{"$f":"AQ18","v":1133},{"$f":"AQ50","v":378},{"$f":"AQ82","v":150},{"$f":"AQ114","v":24},{"$f":"AQ146","v":24},{"$f":"AQ178","v":24},{"$f":"AQ210","v":24},{"$f":"AQ242","v":24},{"$f":"AQ274","v":24},{"$f":"AQ306","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",77799.364813417196,null," ",0,0,5,8,6,-2,8.6419753086419762E-2]
[null,"Injuries prevented",null,{"$f":"AQ19","v":4497},{"$f":"AQ51","v":1499},{"$f":"AQ83","v":1406},{"$f":"AQ115","v":222},{"$f":"AQ147","v":222},{"$f":"AQ179","v":222},{"$f":"AQ211","v":222},{"$f":"AQ243","v":222},{"$f":"AQ275","v":222},{"$f":"AQ307","v":222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",-62325.494369745255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,8,7.0000000000000009,4,-3.0000000000000009,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",264.97194789178894,null,"Sh",4673725688.911726,4673725688.911726,5,6,7.0000000000000009,1.0000000000000009,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",378,null,"Sh",6658559374.3104515,6658559374.3104515,8,3,5,2,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",1499]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",19837.63260498445,null,"Sh",2379994435.2337952,2379994435.2337952,2,3,6,3,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-54075752.15012484,-54075752.15012484,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,3,2,5,3,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,4,4,7.0000000000000009,3.0000000000000009,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,3,2,6,4,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",13658203746.305847,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",517500000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",13140703746.305847]
[null,"Economic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",26.39266424406927,null,null,4.0172839506172844,3.606172839506173,4.9555555555555557,1.349382716049383]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Indicators",null,{"$f":"D44","v":"Nairobi metropolitan area network"},"Nairobi NMT policy network","Thika Highway","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Travel time years saved",null,{"$f":"AQ20","v":126394.40554748691},{"$f":"AQ52","v":19837.63260498445},{"$f":"AQ84","v":14478.226969537829},{"$f":"AQ116","v":441.63793103448188},{"$f":"AQ148","v":531.09913793103419},{"$f":"AQ180","v":715.18438697317856},{"$f":"AQ212","v":715.18438697317856},{"$f":"AQ244","v":715.18438697317856},{"$f":"AQ276","v":715.18438697317856},{"$f":"AQ308","v":715.18438697317856}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Thika Highway",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",19911.500062217121,null," ",0,0,2,2,3,1,8.8006902502157022E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",6.8878119194699821]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",118.55684203709279]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",193447.81289311498,null," ",0,0,2,2,3,1,9.5340811044003451E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",75038.3190281149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,1,1,3,2,9.5340811044003451E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",150.23430899405261,null,"Sh",4572423543.370141,4572423543.370141,2,2,4,2,0.10710382513661201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",150,null,"Sh",4565292283.0874319,4565292283.0874319,1,1,5,4,0.12240437158469945]
[null,"Monetary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",1406]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",14478.226969537829,null,"Sh",2997198365.964304,2997198365.964304,4,4,4,0,0.11871113623516112]
[null,"Indicators",null,{"$f":"D63","v":"Nairobi metropolitan area network"},"Nairobi NMT policy network","Thika Highway","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-902929845.77830195,-902929845.77830195,0,0,0,0,0.12719050310910118]
[null,"Environment",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,4,5,1,7.8688524590163927E-2]
[null,"Health","Physical activity",{"$f":"AT17","v":247055764972.15903},{"$f":"AT49","v":4673725688.911726},{"$f":"AT81","v":4572423543.370141},{"$f":"AT113","v":1181970754.3167028},{"$f":"AT145","v":924716237.1645627},{"$f":"AT177","v":520529140.01178557},{"$f":"AT209","v":520529140.01178557},{"$f":"AT241","v":520529140.01178557},{"$f":"AT273","v":520529140.01178557},{"$f":"AT305","v":520529140.01178557},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,3,3,5,2,8.3606557377049195E-2]
[null,null,"Accidents/injuries",{"$f":"AT18","v":34467956737.310097},{"$f":"AT50","v":6658559374.3104515},{"$f":"AT82","v":4565292283.0874319},{"$f":"AT114","v":416190927.48127073},{"$f":"AT146","v":416190927.48127073},{"$f":"AT178","v":416190927.48127073},{"$f":"AT210","v":416190927.48127073},{"$f":"AT242","v":416190927.48127073},{"$f":"AT274","v":416190927.48127073},{"$f":"AT306","v":416190927.48127073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,2,2,6,4,8.3606557377049195E-2]
[null,"Economic","Time saving",{"$f":"AT20","v":26165434936.958317},{"$f":"AT52","v":2379994435.2337952},{"$f":"AT84","v":2997198365.964304},{"$f":"AT116","v":61899398.363261439},{"$f":"AT148","v":70951062.580124766},{"$f":"AT180","v":93430750.851037681},{"$f":"AT212","v":93430750.851037681},{"$f":"AT244","v":93430750.851037681},{"$f":"AT276","v":93430750.851037681},{"$f":"AT308","v":93430750.851037681}]
[null,null,"Tax revenue",{"$f":"AT21","v":-101921183734.82527},{"$f":"AT53","v":-54075752.15012484},{"$f":"AT85","v":-902929845.77830195},{"$f":"AT117","v":-339655740.67604309},{"$f":"AT149","v":164941628.88942656},{"$f":"AT181","v":-102790411.18039936},{"$f":"AT213","v":-102790411.18039936},{"$f":"AT245","v":-102790411.18039936},{"$f":"AT277","v":-102790411.18039936},{"$f":"AT309","v":-102790411.18039936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",11231984346.643576,null,"Weighted average"]
[null,"Social",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",4023554566.3600001,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,"Net Present Benefit (NPB)",null,{"$f":"AT26","v":205767972911.60217},{"$f":"AT58","v":13658203746.305847},{"$f":"AT90","v":11231984346.643576},{"$f":"AT122","v":1320405339.4851921},{"$f":"AT154","v":1576799856.1153848},{"$f":"AT186","v":927360407.16369462},{"$f":"AT218","v":927360407.16369462},{"$f":"AT250","v":927360407.16369462},{"$f":"AT282","v":927360407.16369462},{"$f":"AT314","v":927360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",7208429780.2835751]
[null,"Net Present Cost (NPC)",null,{"$f":"AT27","v":29935245973.718399},{"$f":"AT59","v":517500000},{"$f":"AT91","v":4023554566.3600001},{"$f":"AT123","v":42000000},{"$f":"AT155","v":42000000},{"$f":"AT187","v":42000000},{"$f":"AT219","v":42000000},{"$f":"AT251","v":42000000},{"$f":"AT283","v":42000000},{"$f":"AT315","v":42000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",2.7915576044504462,null,null,2.006279690180794,2.006279690180794,3.6644620312794425,1.6581823410986483]
[null,"Net Present Value (NPV)",null,{"$f":"AT28","v":175832726937.88379},{"$f":"AT60","v":13140703746.305847},{"$f":"AT92","v":7208429780.2835751},{"$f":"AT124","v":1278405339.4851921},{"$f":"AT156","v":1534799856.1153848},{"$f":"AT188","v":885360407.16369462},{"$f":"AT220","v":885360407.16369462},{"$f":"AT252","v":885360407.16369462},{"$f":"AT284","v":885360407.16369462},{"$f":"AT316","v":885360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Holistic BCR",null,{"$f":"AS29","v":6.8737692381835052},{"$f":"AS61","v":26.39266424406927},{"$f":"AS93","v":2.7915576044504462},{"$f":"AS125","v":31.438222368695047},{"$f":"AS157","v":37.542853717032969},{"$f":"AS189","v":22.080009694373683},{"$f":"AS221","v":22.080009694373683},{"$f":"AS253","v":22.080009694373683},{"$f":"AS285","v":22.080009694373683},{"$f":"AS317","v":22.080009694373683}]
[null,"Conventional BCR",null,{"$f":"D89/D93","v":0.87406781156668023},4.5990230632537106,0.7449130654330326,1.4737951991252725,1.6893110138124945,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",12909.544017762353,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",5.1863977385365843]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",79.296619526865356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",126766.99583948054,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",47246.770158828818]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",67.010585123867145,null,"Sh",1181970754.3167028,1181970754.3167028,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",441.63793103448188,null,"Sh",61899398.363261439,61899398.363261439,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-339655740.67604309,-339655740.67604309,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",1320405339.4851921,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",1278405339.4851921]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",31.438222368695047,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",-5763.744567028014,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",2.9703886579129346]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",-23.461617263067865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",-103122.34354153415,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",27441.305900329957]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",52.425811636735858,null,"Sh",924716237.1645627,924716237.1645627,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",531.09913793103419,null,"Sh",70951062.580124766,70951062.580124766,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",164941628.88942656,164941628.88942656,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",1576799856.1153848,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",1534799856.1153848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",37.542853717032969,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",715.18438697317856,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",715.18438697317856,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",715.18438697317856,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",715.18438697317856,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",715.18438697317856,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]

{"sheet":"Sensitivity 1","index":17,"n_rows":454,"n_cols":56,"rows_kept":454,"cut":false,"hidden":false,"merged":[[9,6,9,8],[9,11,9,13],[9,16,9,18],[9,1,9,2],[10,1,10,2],[141,1,152,1],[9,4,9,5],[72,1,78,1],[86,1,96,1],[97,1,107,1],[114,1,118,1],[119,1,129,1],[130,1,140,1],[18,1,28,1],[29,1,30,1],[29,2,30,2],[39,1,49,1],[50,1,60,1],[61,1,71,1]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,"Number of projects",3,null,null,null,null,true,null,null,null,null,true,null,null,null,null,true,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false]
[]
[null,"Data needed",null,null,"Sensitivity",null,"Nairobi metropolitan area network",null,null,null,"Source",{"$f":"CONCATENATE(G10,\" lower\")","v":"Nairobi metropolitan area network lower"},null,null,null,"Source",{"$f":"CONCATENATE(G10,\" upper\")","v":"Nairobi metropolitan area network upper"},null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source"]
[null,"Indicator",null,null,"Lower","Upper","Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030"]
[null,1,"Project Name",null,null,null,"Nairobi metropolitan area network",null,null,1,null,{"$f":"L10","v":"Nairobi metropolitan area network lower"},null,null,1,null,{"$f":"Q10","v":"Nairobi metropolitan area network upper"},null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1]
[null,2,"Project description",null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,3,"Country",null,null,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1]
[null,4,"State",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,5,"City",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,6,"Base Year",1,null,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1]
[null,7,"Target Year",null,null,null,2030,2030,2030,1,null,2030,2030,2030,1,null,2030,2030,2030,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1]
[null,8,"Modal split",1,null,null,2013,null,null,1,"JICA, NBO master plan pg 2-89",null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,-0.3,0.5,0.397173147277322,0.34261467889908254,0.43248175182481746,null,null,{"$f":"IF(OR(ISBLANK($E20),ISBLANK(G20)),\"\",(G20*(1+$E20)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":0.33989267789863725},{"$f":"IF(OR(ISBLANK($E20),ISBLANK(H20)),\"\",(H20*(1+$E20)/(H$23*(1+$E$23)+H$24*(1+$E$24)+H$25*(1+$E$25)+H$26*(1+$E$26)+H$27*(1+$E$27)+H$28*(1+$E$28)+H$29*(1+$E$29)+H$21*(1+$E$21)+H$22*(1+$E$22)+H$20*(1+$E$20))))","v":0.28999550721341849},0.37878528422595609,null,null,{"$f":"IF(OR(ISBLANK($F20),ISBLANK(G20)),\"\",(G20*(1+$F20)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":0.42748248627883584},{"$f":"IF(OR(ISBLANK($F20),ISBLANK(H20)),\"\",(H20*(1+$F20)/(H$23*(1+$F$23)+H$24*(1+$F$24)+H$25*(1+$F$25)+H$26*(1+$F$26)+H$27*(1+$F$27)+H$28*(1+$F$28)+H$29*(1+$F$29)+H$21*(1+$F$21)+H$22*(1+$F$22)+H$20*(1+$F$20))))","v":0.37524316199009666},0.48091855850512927,null,null,0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005"]
[null,null,"Cycling",null,-0.2,0.2,0.02,9.5871559633027518E-3,2.5948905109489048E-2,null,null,{"$f":"IF(OR(ISBLANK($E21),ISBLANK(G21)),\"\",(G21*(1+$E21)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":1.9560676616945077E-2},9.2739989683230835E-3,2.5973848061208421E-2,null,null,{"$f":"IF(OR(ISBLANK($F21),ISBLANK(G21)),\"\",(G21*(1+$F21)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":1.7221002545989371E-2},8.4001414760669652E-3,2.3084090808246201E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2]
[null,null,"Bus",null,-0.1,0.1,0.121915501662442,0.15174311926605505,0.13299270072992697,null,null,0.13414217077190577,{"$f":"IF(OR(ISBLANK($E22),ISBLANK(H22)),\"\",(H22*(1+$E22)/(H$23*(1+$E$23)+H$24*(1+$E$24)+H$25*(1+$E$25)+H$26*(1+$E$26)+H$27*(1+$E$27)+H$28*(1+$E$28)+H$29*(1+$E$29)+H$21*(1+$E$21)+H$22*(1+$E$22)+H$20*(1+$E$20))))","v":0.16513486679719785},{"$f":"IF(OR(ISBLANK($E22),ISBLANK(I22)),\"\",(I22*(1+$E22)/(I$23*(1+$E$23)+I$24*(1+$E$24)+I$25*(1+$E$25)+I$26*(1+$E$26)+I$27*(1+$E$27)+I$28*(1+$E$28)+I$29*(1+$E$29)+I$21*(1+$E$21)+I$22*(1+$E$22)+I$20*(1+$E$20))))","v":0.1497606049605118},null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",9.6227411707372229E-2,0.12187573685451546,0.10845085512866159,null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2]
[null,null,"BRT",null,-0.5,0.05,0,2.2935779816513763E-2,5.054744525547445E-2,null,null,0,1.3866625251679253E-2,3.1622520714463483E-2,null,null,0,1.7584028209470325E-2,3.9346037339301511E-2,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,-0.15,0.6,0.28446773131678799,0.27761467889908253,0.16624087591240871,null,null,0.29560775657544708,0.28533077447875355,0.17680071418949309,null,null,0.32658796835054843,0.32432316563417718,0.19718337296120289,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35]
[null,null,"LRT & rail",null,-0.05,0.06,2.0688755648011099E-3,0,4.6496350364963496E-2,null,null,2.4028234743490875E-3,0,5.5267489993812494E-2,null,null,1.5735749187875674E-3,0,3.6537364734045952E-2,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,0,0.08,0.135216808735069,0.13422018348623854,7.149635036496349E-2,null,null,0.16530826680262492,0.16229498194565398,8.9456343797305354E-2,null,null,0.10478560533692313,0.10584178259844378,5.7242701130828244E-2,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001]
[null,null,"Motorcycles",null,0,0.03,0.03,2.8761467889908257E-2,3.0948905109489049E-2,null,null,3.6676268656772017E-2,3.477749613121156E-2,3.872331778464265E-2,null,null,2.2172040777961314E-2,2.1630364300872437E-2,2.3631702151376659E-2,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01]
[null,null,"Taxi",null,0,0.06,0,2.2935779816513763E-2,3.4197080291970793E-2,null,null,0,2.7733250503358505E-2,4.2787439580436501E-2,null,null,0,1.7751495144798613E-2,2.6872457422135832E-2,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,0,0.05,5.24264826116814E-3,9.5871559633027518E-3,8.6496350364963503E-3,null,null,6.4093592033187125E-3,1.1592498710403853E-2,1.0822436692170175E-2,null,null,3.9499100835820181E-3,7.3501237915585948E-3,6.7328598190718103E-3,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01]
[null,9,"Metropolitan population",1,-0.1,0.5,3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($E30),ISBLANK(G30)),\"\",G30*(1+$E30))","v":3523500},{"$f":"IF(OR(ISBLANK($E30),ISBLANK(H30)),\"\",H30*(1+$E30))","v":""},{"$f":"IF(OR(ISBLANK($E30),ISBLANK(I30)),\"\",I30*(1+$E30))","v":""},1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F30),ISBLANK(G30)),\"\",G30*(1+$F30))","v":5872500},{"$f":"IF(OR(ISBLANK($F30),ISBLANK(H30)),\"\",H30*(1+$F30))","v":""},"",1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,null,null,null,-0.1,0.5,7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",6426000,"","",1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F31),ISBLANK(G31)),\"\",G31*(1+$F31))","v":10710000},{"$f":"IF(OR(ISBLANK($F31),ISBLANK(H31)),\"\",H31*(1+$F31))","v":""},{"$f":"IF(OR(ISBLANK($F31),ISBLANK(I31)),\"\",I31*(1+$F31))","v":""},1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,10,"Economic growth rate",1,-0.1,0.5,6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",{"$f":"IF(OR(ISBLANK($E32),ISBLANK(G32)),\"\",G32*(1+$E32))","v":5.67E-2},"","",1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",9.4500000000000001E-2,"","",1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014"]
[null,11,"Average inflation rate",1,-0.1,0.5,0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",{"$f":"IF(OR(ISBLANK($E33),ISBLANK(G33)),\"\",G33*(1+$E33))","v":0.12619394911017631},{"$f":"IF(OR(ISBLANK($E33),ISBLANK(H33)),\"\",H33*(1+$E33))","v":""},{"$f":"IF(OR(ISBLANK($E33),ISBLANK(I33)),\"\",I33*(1+$E33))","v":""},1,"data.worldbank.org/country/Kenya Year: 2011",0.21032324851696049,"","",1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011"]
[null,12,"Currency",1,-0.1,0.5,"Kenyan Shilling",null,null,1,null,{"$f":"G34","v":"Kenyan Shilling"},"","",1,null,{"$f":"G34","v":"Kenyan Shilling"},"","",1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1]
[null,13,"GDP/capita",1,-0.1,0.5,172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",154960.91100000002,"","",1,"World Development Indicators, WB, year: 2010, scope: Kenya",258268.185,"","",1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya"]
[null,14,"Discount rate",1,-0.1,0.5,0.08,null,null,1,null,7.2000000000000008E-2,"","",1,null,0.12,"","",1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1]
[null,15,"Scheme costs",null,-0.1,0.5,29935245973.718399,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",26941721376.346561,"","",null,null,44902868960.577599,"","",null,null,42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County"]
[null,16,"Base Year of prices",1,-0.1,0.5,2015,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",{"$f":"G38","v":2015},"","",null,null,{"$f":"G38","v":2015},"","",null,null,2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County"]
[null,17,"Total number of trips per day",1,-0.1,0.5,6769861,12346566.421455899,12346566.421455899,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014",6092874.9000000004,11111909.77931031,11111909.77931031,null,"Jica, 2006",10154791.5,18519849.63218385,18519849.63218385,null,"Jica, 2006",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County"]
[null,18,"Average trip length (Km)",1,-0.1,0.5,8,8,8,0,null,7.2,7.2,7.2,null,null,12,12,12,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8]
[null,null,"Walking",null,-0.1,0.5,null,null,null,null,"JICA, NBO master plan Appendix 2-38","","","",null,null,"","",""]
[null,null,"Cycling",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Bus",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"BRT",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Minibus taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"LRT & rail",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cars",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Motorcycles",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Other",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,19,"Dominant fuel type per mode",1,-0.1,0.5,null,null,null,1,null,"","","",null,null,"","",""]
[null,null,"Walking",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cycling",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Bus",null,-0.1,0.5,"Diesel","Diesel","Diesel",null,null,{"$f":"G54","v":"Diesel"},{"$f":"H54","v":"Diesel"},"Diesel",null,null,{"$f":"G54","v":"Diesel"},{"$f":"H54","v":"Diesel"},"Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"BRT",null,-0.1,0.5,"Diesel","Diesel","Diesel",null,null,{"$f":"G55","v":"Diesel"},{"$f":"H55","v":"Diesel"},{"$f":"I55","v":"Diesel"},null,null,{"$f":"G55","v":"Diesel"},{"$f":"H55","v":"Diesel"},{"$f":"I55","v":"Diesel"},null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"Minibus taxi",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"LRT & rail",null,-0.1,0.5,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity"]
[null,null,"Cars",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Motorcycles",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Taxi",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Other",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,20,"Average occupancy per mode",1,-0.1,0.5,null,null,null,0,null,{"$f":"IF(OR(ISBLANK($E62),ISBLANK(G62)),\"\",G62*(1+$E62))","v":""},{"$f":"IF(OR(ISBLANK($E62),ISBLANK(H62)),\"\",H62*(1+$E62))","v":""},{"$f":"IF(OR(ISBLANK($E62),ISBLANK(I62)),\"\",I62*(1+$E62))","v":""},null,null,"","",""]
[null,null,"Walking",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cycling",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Bus",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"BRT",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Minibus taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"LRT & rail",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cars",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Motorcycles",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Other",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,21,"Noise level at a distance of:",1,-0.1,0.5,null,null,null,0,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,22,"Value of a statistical life (VSL)",1,-0.1,0.5,22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",19920856.329,"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",33201427.214999996,"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,23,"Reference year of VSL data",1,-0.1,0.5,2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",{"$f":"G81","v":2007},"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",{"$f":"G81","v":2007},"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,24,"All cause mortality rate per 100 000 persons",1,-0.1,0.5,1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1145.97,"","",1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1909.9499999999998,"","",1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012"]
[null,25,"Average number of trips per day",1,-0.1,0.5,2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.1059999999999999,"","",1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",3.51,"","",1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013"]
[null,26,"NMT Fatalities per year",1,-0.1,0.5,507,654,503,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2013",456.3,588.6,452.7,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",760.5,981,754.5,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014"]
[null,27,"NMT Injuries per year",1,-0.1,0.5,1001,1350,750.5,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",900.9,1215,675.45,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",1501.5,2025,1125.75,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014"]
[null,28,"Current value of a transport injury",1,-0.1,0.5,null,null,null,0,null,"","","",null,null,"","",""]
[null,29,"Share of trips affected by scheme",1,-0.1,0.5,null,null,null,1,null,"","","",null,null,"","",""]
[null,null,"Walking",null,-0.1,0.5,0.3,null,null,null,null,0.27,"","",null,null,0.44999999999999996,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cycling",null,-0.1,0.5,0.02,null,null,null,null,1.8000000000000002E-2,"","",null,null,0.03,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Bus",null,-0.1,0.5,6.9999999999999993E-2,null,null,null,null,6.3E-2,"","",null,null,0.10499999999999998,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"BRT",null,-0.1,0.5,3.5000000000000003E-2,null,null,null,null,3.1500000000000007E-2,"","",null,null,5.2500000000000005E-2,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Minibus taxi",null,-0.1,0.5,0.125,null,null,null,null,0.1125,"","",null,null,0.1875,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"LRT & rail",null,-0.1,0.5,1.4999999999999999E-2,null,null,null,null,1.35E-2,"","",null,null,2.2499999999999999E-2,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cars",null,-0.1,0.5,0.04,null,null,null,null,3.6000000000000004E-2,"","",null,null,0.06,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Motorcycles",null,-0.1,0.5,0.03,null,null,null,null,2.7E-2,"","",null,null,{"$f":"IF(OR(ISBLANK($F95),ISBLANK(G95)),\"\",G95*(1+$F95))","v":4.4999999999999998E-2},{"$f":"IF(OR(ISBLANK($F95),ISBLANK(H95)),\"\",H95*(1+$F95))","v":""},{"$f":"IF(OR(ISBLANK($F95),ISBLANK(I95)),\"\",I95*(1+$F95))","v":""},null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Taxi",null,-0.1,0.5,1.4999999999999999E-2,null,null,null,null,1.35E-2,"","",null,null,2.2499999999999999E-2,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Other",null,-0.1,0.5,5.0000000000000001E-3,null,null,null,null,4.5000000000000005E-3,null,"",null,null,7.4999999999999997E-3,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,30,"Estimated time saving due to scheme",1,-0.1,0.5,null,null,null,1,null,"",null,"",1,null,"","","",1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,-0.1,0.5,10,-0.1,null,null,null,9,null,"",null,null,15,-0.15000000000000002,"",null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05]
[null,null,"Cycling",null,-0.1,0.5,20,-0.2,null,null,null,18,null,"",null,null,30,-0.30000000000000004,"",null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Bus",null,-0.1,0.5,0,null,null,null,null,0,null,"",null,null,0,"","",null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"BRT",null,-0.1,0.5,0,null,null,null,null,0,null,"",null,null,0,"","",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Minibus taxi",null,-0.1,0.5,0,null,null,null,null,0,"","",null,null,0,"","",null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"LRT & rail",null,-0.1,0.5,0,null,null,null,null,0,"","",null,null,0,"","",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Cars",null,-0.1,0.5,0,null,null,null,null,0,"","",null,null,0,"","",null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3]
[null,null,"Motorcycles",null,-0.1,0.5,0,null,null,null,null,0,"","",null,null,0,"","",null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Taxi",null,-0.1,0.5,0,null,null,null,null,0,"","",null,null,0,"","",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Other",null,-0.1,0.5,0,null,null,null,null,0,"","",null,null,0,"","",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,31,"Fuel levy",1,-0.1,0.5,6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",5.6520828972158314E-2,"","",1,"data.worldbank.org/country/Kenya",9.4201381620263855E-2,"","",1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya"]
[null,32,"Petrol price per litre",1,-0.1,0.5,143.31,null,null,1,"data.worldbank.org/country/Kenya",128.97900000000001,"","",1,"data.worldbank.org/country/Kenya",214.965,"","",1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya"]
[null,33,"Diesel price per litre",1,-0.1,0.5,131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",118.62000000000002,"","",1,"data.worldbank.org/country/Kenya",197.70000000000002,"","",1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya"]
[null,34,"Value Added Tax (VAT)",1,-0.1,0.5,0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.12321,"","",1,"data.worldbank.org/country/Kenya",0.20534999999999998,"","",1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya"]
[null,35,"Money saved per person per year",1,null,null,null,null,null,0,null,"","","",null,null,"","",""]
[null,36,"Percentage of money saved spent on taxed consumables",2,null,null,null,null,null,0,null,"","","",1,null,"","","",1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,37,"Qualitative criteria weighting",3,null,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13]
[null,null,"Environment",null,null,null,8.5,null,null,null,null,{"$f":"G116","v":8.5},null,null,null,null,{"$f":"G116","v":8.5},null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Health",null,null,null,7,null,null,null,null,{"$f":"G117","v":7},null,null,null,null,{"$f":"G117","v":7},null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Economic",null,null,null,7.5,null,null,null,null,7.5,null,null,null,null,7.5,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Social",null,null,null,7.5,null,null,null,null,7.5,null,null,null,null,7.5,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6]
[null,38,"Importance",3,null,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1]
[null,null,"Energy usage",null,null,null,6,null,null,null,null,{"$f":"G121","v":6},null,null,null,null,{"$f":"G121","v":6},null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Emissions",null,null,null,6.5,null,null,null,null,{"$f":"G122","v":6.5},null,null,null,null,{"$f":"G122","v":6.5},null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Noise pollution",null,null,null,6.5,null,null,null,null,6.5,null,null,null,null,6.5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Physical activity",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Accidents/injuries",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Time saving",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Loss of tax revenue",null,null,null,7.5,null,null,null,null,7.5,null,null,null,null,7.5,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9]
[null,null,"Journey quality",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Security",null,null,null,8.5,null,null,null,null,8.5,null,null,null,null,8.5,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Liveability",null,null,null,8.5,null,null,null,null,8.5,null,null,null,null,8.5,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,39,"Qualitative indicator",14,null,null,"Base - 2015","Business as usual - 2030","With project - 2030",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1]
[null,null,"Energy usage",null,-0.1,0.5,3.5,2,6,null,null,{"$f":"G132","v":3.5},{"$f":"H132","v":2},6,null,null,{"$f":"G132","v":3.5},{"$f":"H132","v":2},6,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009]
[null,null,"Emissions",null,-0.1,0.5,3,1.5,5.5,null,null,{"$f":"G133","v":3},{"$f":"H133","v":1.5},{"$f":"I133","v":5.5},null,null,{"$f":"G133","v":3},{"$f":"H133","v":1.5},{"$f":"I133","v":5.5},null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8]
[null,null,"Noise pollution",null,-0.1,0.5,3,2.5,6,null,null,3,2.5,6,null,null,3,2.5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6]
[null,null,"Physical activity",null,-0.1,0.5,5,3,6.5,null,null,5,3,6.5,null,null,5,3,6.5,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3]
[null,null,"Accidents/injuries",null,-0.1,0.5,3,1,7.5,null,null,3,1,7.5,null,null,3,1,7.5,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1]
[null,null,"Time saving",null,-0.1,0.5,3.5,2.5,6.5,null,null,3.5,2.5,6.5,null,null,3.5,2.5,6.5,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3]
[null,null,"Loss of tax revenue",null,-0.1,0.5,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Journey quality",null,-0.1,0.5,2,1,7.5,null,null,2,1,7.5,null,null,2,1,7.5,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4]
[null,null,"Security",null,-0.1,0.5,2.5,1.5,7.5,null,null,2.5,1.5,7.5,null,null,2.5,1.5,7.5,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8]
[null,null,"Liveability",null,-0.1,0.5,3,2.5,7.5,null,null,3,2.5,7.5,null,null,3,2.5,7.5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5]
[null,40,"Description of indicator impacts",25,null,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1]
[null,null,"Project description"]
[null,null,"Energy usage"]
[null,null,"Emissions"]
[null,null,"Noise pollution"]
[null,null,"Physical activity"]
[null,null,"Accidents/injuries"]
[null,null,"Time saving"]
[null,null,"Loss of tax revenue"]
[null,null,"Journey quality"]
[null,null,"Security"]
[null,null,"Liveability"]
[null,41,"Scheme costs",1,null,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1]
[null,null,"1",null,-0.1,0.5,2015,null,29935245973.718399,null,null,{"$f":"G155","v":2015},{"$f":"H155*(1+$E155)","v":0},{"$f":"IF(OR(ISBLANK($E155),ISBLANK(I155)),\"\",I155*(1+$E155))","v":26941721376.346561},null,null,{"$f":"G155","v":2015},null,{"$f":"IF(OR(ISBLANK($F155),ISBLANK(I155)),\"\",I155*(1+$F155))","v":44902868960.577599},null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000]
[null,null,2,null,null,null,null,null,null,null,null,{"$f":"G156","v":0},0,{"$f":"I156*(1+$E156)","v":0},null,null,{"$f":"G156","v":0},null,{"$f":"IF(OR(ISBLANK($F156),ISBLANK(I156)),\"\",I156*(1+$F156))","v":""}]
[null,null,3,null,null,null,null,null,null,null,null,0,0,{"$f":"I157*(1+$E157)","v":0},null,null,0,null,""]
[null,null,4,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,5,null,null,null,null,null,null,null,null,0,{"$f":"H159*(1+$E159)","v":0},{"$f":"I159*(1+$E159)","v":0},null,null,0,null,""]
[null,null,6,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,7,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,8,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,9,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,10,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,11,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,12,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,13,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,14,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,15,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,16,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,17,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,18,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,19,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,20,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,21,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,22,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,23,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,24,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,25,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,26,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,27,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,28,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,29,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,30,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,31,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,32,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,33,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,34,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,35,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,36,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,37,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,38,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,39,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,40,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,41,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,42,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,43,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,44,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,45,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,46,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,47,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,48,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,49,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,50,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,51,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,52,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,53,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,54,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,55,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,56,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,57,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,58,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,59,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,60,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,61,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,62,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,63,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,64,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,65,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,66,null,null,null,null,null,null,null,null,{"$f":"G220","v":0},0,0,null,null,{"$f":"G220","v":0},null,{"$f":"IF(OR(ISBLANK($F220),ISBLANK(I220)),\"\",I220*(1+$F220))","v":""}]
[null,null,67,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,68,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,69,null,null,null,null,null,null,null,null,0,{"$f":"H223*(1+$E223)","v":0},{"$f":"I223*(1+$E223)","v":0},null,null,0,null,""]
[null,null,70,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,71,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,72,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,73,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,74,null,null,null,null,null,null,null,null,{"$f":"G228*(1+$E228)","v":0},0,0]
[null,null,75,null,null,null,null,null,null,null,null,0,0,0]
[null,null,76,null,null,null,null,null,null,null,null,0,0,0]
[null,null,77,null,null,null,null,null,null,null,null,0,0,0]
[null,null,78,null,null,null,null,null,null,null,null,0,0,0]
[null,null,79,null,null,null,null,null,null,null,null,0,0,0]
[null,null,80,null,null,null,null,null,null,null,null,0,0,0]
[null,null,81,null,null,null,null,null,null,null,null,0,0,0]
[null,null,82,null,null,null,null,null,null,null,null,0,0,0]
[null,null,83,null,null,null,null,null,null,null,null,0,0,0]
[null,null,84,null,null,null,null,null,null,null,null,0,0,0]
[null,null,85,null,null,null,null,null,null,null,null,0,0,0]
[null,null,86,null,null,null,null,null,null,null,null,0,0,0]
[null,null,87,null,null,null,null,null,null,null,null,0,0,0]
[null,null,88,null,null,null,null,null,null,null,null,0,0,0]
[null,null,89,null,null,null,null,null,null,null,null,0,0,0]
[null,null,90,null,null,null,null,null,null,null,null,0,0,0]
[null,null,91,null,null,null,null,null,null,null,null,0,0,0]
[null,null,92,null,null,null,null,null,null,null,null,0,0,0]
[null,null,93,null,null,null,null,null,null,null,null,0,0,0]
[null,null,94,null,null,null,null,null,null,null,null,0,0,0]
[null,null,95,null,null,null,null,null,null,null,null,0,0,0]
[null,null,96,null,null,null,null,null,null,null,null,0,0,0]
[null,null,97,null,null,null,null,null,null,null,null,0,0,0]
[null,null,98,null,null,null,null,null,null,null,null,0,0,0]
[null,null,99,null,null,null,null,null,null,null,null,0,0,0]
[null,null,100,null,null,null,null,null,null,null,null,0,0,0]
[null,null,101,null,null,null,null,null,null,null,null,0,0,0]
[null,null,102,null,null,null,null,null,null,null,null,0,0,0]
[null,null,103,null,null,null,null,null,null,null,null,0,0,0]
[null,null,104,null,null,null,null,null,null,null,null,0,0,0]
[null,null,105,null,null,null,null,null,null,null,null,0,0,0]
[null,null,106,null,null,null,null,null,null,null,null,0,0,0]
[null,null,107,null,null,null,null,null,null,null,null,0,0,0]
[null,null,108,null,null,null,null,null,null,null,null,0,0,0]
[null,null,109,null,null,null,null,null,null,null,null,0,0,0]
[null,null,110,null,null,null,null,null,null,null,null,0,0,0]
[null,null,111,null,null,null,null,null,null,null,null,0,0,0]
[null,null,112,null,null,null,null,null,null,null,null,0,0,0]
[null,null,113,null,null,null,null,null,null,null,null,0,0,0]
[null,null,114,null,null,null,null,null,null,null,null,0,0,0]
[null,null,115,null,null,null,null,null,null,null,null,0,0,0]
[null,null,116,null,null,null,null,null,null,null,null,0,0,0]
[null,null,117,null,null,null,null,null,null,null,null,0,0,0]
[null,null,118,null,null,null,null,null,null,null,null,0,0,0]
[null,null,119,null,null,null,null,null,null,null,null,0,0,0]
[null,null,120,null,null,null,null,null,null,null,null,0,0,0]
[null,null,121,null,null,null,null,null,null,null,null,0,0,0]
[null,null,122,null,null,null,null,null,null,null,null,0,0,0]
[null,null,123,null,null,null,null,null,null,null,null,0,0,0]
[null,null,124,null,null,null,null,null,null,null,null,0,0,0]
[null,null,125,null,null,null,null,null,null,null,null,0,0,0]
[null,null,126,null,null,null,null,null,null,null,null,0,0,0]
[null,null,127,null,null,null,null,null,null,null,null,0,0,0]
[null,null,128,null,null,null,null,null,null,null,null,0,0,0]
[null,null,129,null,null,null,null,null,null,null,null,0,0,0]
[null,null,130,null,null,null,null,null,null,null,null,0,0,0]
[null,null,131,null,null,null,null,null,null,null,null,0,0,0]
[null,null,132,null,null,null,null,null,null,null,null,0,0,0]
[null,null,133,null,null,null,null,null,null,null,null,{"$f":"G287*(1+$E287)","v":0},{"$f":"H287*(1+$E287)","v":0},{"$f":"I287*(1+$E287)","v":0}]
[null,null,134,null,null,null,null,null,null,null,null,0,0,0]
[null,null,135,null,null,null,null,null,null,null,null,0,0,0]
[null,null,136,null,null,null,null,null,null,null,null,0,0,0]
[null,null,137,null,null,null,null,null,null,null,null,0,0,0]
[null,null,138,null,null,null,null,null,null,null,null,0,0,0]
[null,null,139,null,null,null,null,null,null,null,null,0,0,0]
[null,null,140,null,null,null,null,null,null,null,null,0,0,0]
[null,null,141]
[null,null,142]
[null,null,143]
[null,null,144]
[null,null,145]
[null,null,146]
[null,null,147]
[null,null,148]
[null,null,149]
[null,null,150]
[null,null,151]
[null,null,152]
[null,null,153]
[null,null,154]
[null,null,155]
[null,null,156]
[null,null,157]
[null,null,158]
[null,null,159]
[null,null,160]
[null,null,161]
[null,null,162]
[null,null,163]
[null,null,164]
[null,null,165]
[null,null,166]
[null,null,167]
[null,null,168]
[null,null,169]
[null,null,170]
[null,null,171]
[null,null,172]
[null,null,173]
[null,null,174]
[null,null,175]
[null,null,176]
[null,null,177]
[null,null,178]
[null,null,179]
[null,null,180]
[null,null,181]
[null,null,182]
[null,null,183]
[null,null,184]
[null,null,185]
[null,null,186]
[null,null,187]
[null,null,188]
[null,null,189]
[null,null,190]
[null,null,191]
[null,null,192]
[null,null,193]
[null,null,194]
[null,null,195]
[null,null,196]
[null,null,197]
[null,null,198]
[null,null,199]
[null,null,200]
[null,null,201]
[null,null,202]
[null,null,203]
[null,null,204]
[null,null,205]
[null,null,206]
[null,null,207]
[null,null,208]
[null,null,209]
[null,null,210]
[null,null,211]
[null,null,212]
[null,null,213]
[null,null,214]
[null,null,215]
[null,null,216]
[null,null,217]
[null,null,218]
[null,null,219]
[null,null,220]
[null,null,221]
[null,null,222]
[null,null,223]
[null,null,224]
[null,null,225]
[null,null,226]
[null,null,227]
[null,null,228]
[null,null,229]
[null,null,230]
[null,null,231]
[null,null,232]
[null,null,233]
[null,null,234]
[null,null,235]
[null,null,236]
[null,null,237]
[null,null,238]
[null,null,239]
[null,null,240]
[null,null,241]
[null,null,242]
[null,null,243]
[null,null,244]
[null,null,245]
[null,null,246]
[null,null,247]
[null,null,248]
[null,null,249]
[null,null,250]
[null,null,251]
[null,null,252]
[null,null,253]
[null,null,254]
[null,null,255]
[null,null,256]
[null,null,257]
[null,null,258]
[null,null,259]
[null,null,260]
[null,null,261]
[null,null,262]
[null,null,263]
[null,null,264]
[null,null,265]
[null,null,266]
[null,null,267]
[null,null,268]
[null,null,269]
[null,null,270]
[null,null,271]
[null,null,272]
[null,null,273]
[null,null,274]
[null,null,275]
[null,null,276]
[null,null,277]
[null,null,278]
[null,null,279]
[null,null,280]
[null,null,281]
[null,null,282]
[null,null,283]
[null,null,284]
[null,null,285]
[null,null,286]
[null,null,287]
[null,null,288]
[null,null,289]
[null,null,290]
[null,null,291]
[null,null,292]
[null,null,293]
[null,null,294]
[null,null,295]
[null,null,296]
[null,null,297]
[null,null,298]
[null,null,299]
[null,null,300]

{"sheet":"Sensitivity 2","index":18,"n_rows":454,"n_cols":56,"rows_kept":454,"cut":false,"hidden":false,"merged":[[9,16,9,18],[18,1,28,1],[114,1,118,1],[119,1,129,1],[130,1,140,1],[29,1,30,1],[29,2,30,2],[9,4,9,5],[9,6,9,8],[9,11,9,13],[9,1,9,2],[10,1,10,2],[141,1,152,1],[39,1,49,1],[50,1,60,1],[61,1,71,1],[72,1,78,1],[86,1,96,1],[97,1,107,1]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,"Number of projects",3,null,null,null,null,true,null,null,null,null,true,null,null,null,null,true,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false]
[]
[null,"Data needed",null,null,"Sensitivity",null,"Nairobi NMT policy network",null,null,null,"Source",{"$f":"CONCATENATE(G10,\" lower\")","v":"Nairobi NMT policy network lower"},null,null,null,"Source",{"$f":"CONCATENATE(G10,\" upper\")","v":"Nairobi NMT policy network upper"},null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source"]
[null,"Indicator",null,null,"Lower","Upper","Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030"]
[null,1,"Project Name",null,null,null,"Nairobi NMT policy network",null,null,1,null,{"$f":"L10","v":"Nairobi NMT policy network lower"},null,null,1,null,{"$f":"Q10","v":"Nairobi NMT policy network upper"},null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1]
[null,2,"Project description",null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,3,"Country",null,null,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1]
[null,4,"State",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,5,"City",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,6,"Base Year",1,null,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1]
[null,7,"Target Year",null,null,null,2030,2030,2030,1,null,2030,2030,2030,1,null,2030,2030,2030,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1]
[null,8,"Modal split",1,null,null,2013,null,null,1,"JICA, NBO master plan pg 2-89",null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,null,null,0.397173147277322,0.38873333254827203,0.38419796993899946,null,null,{"$f":"IF(OR(ISBLANK($E20),ISBLANK(G20)),G20,(G20*(1+$E20)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":0.397173147277322},{"$f":"IF(OR(ISBLANK($E20),ISBLANK(H20)),H20,(H20*(1+$E20)/(H$23*(1+$E$23)+H$24*(1+$E$24)+H$25*(1+$E$25)+H$26*(1+$E$26)+H$27*(1+$E$27)+H$28*(1+$E$28)+H$29*(1+$E$29)+H$21*(1+$E$21)+H$22*(1+$E$22)+H$20*(1+$E$20))))","v":0.38873333254827203},{"$f":"IF(OR(ISBLANK($E20),ISBLANK(I20)),I20,(I20*(1+$E20)/(I$23*(1+$E$23)+I$24*(1+$E$24)+I$25*(1+$E$25)+I$26*(1+$E$26)+I$27*(1+$E$27)+I$28*(1+$E$28)+I$29*(1+$E$29)+I$21*(1+$E$21)+I$22*(1+$E$22)+I$20*(1+$E$20))))","v":0.38419796993899946},null,null,{"$f":"IF(OR(ISBLANK($F20),ISBLANK(G20)),G20,(G20*(1+$F20)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":0.397173147277322},{"$f":"IF(OR(ISBLANK($F20),ISBLANK(H20)),H20,(H20*(1+$F20)/(H$23*(1+$F$23)+H$24*(1+$F$24)+H$25*(1+$F$25)+H$26*(1+$F$26)+H$27*(1+$F$27)+H$28*(1+$F$28)+H$29*(1+$F$29)+H$21*(1+$F$21)+H$22*(1+$F$22)+H$20*(1+$F$20))))","v":0.38873333254827203},0.38419796993899946,null,null,0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005"]
[null,null,"Cycling",null,null,null,0.02,2.032827319990568E-2,2.4937620383091674E-2,null,null,{"$f":"IF(OR(ISBLANK($E21),ISBLANK(G21)),G21,(G21*(1+$E21)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":0.02},{"$f":"IF(OR(ISBLANK($E21),ISBLANK(H21)),H21,(H21*(1+$E21)/(H$23*(1+$E$23)+H$24*(1+$E$24)+H$25*(1+$E$25)+H$26*(1+$E$26)+H$27*(1+$E$27)+H$28*(1+$E$28)+H$29*(1+$E$29)+H$21*(1+$E$21)+H$22*(1+$E$22)+H$20*(1+$E$20))))","v":2.032827319990568E-2},{"$f":"IF(OR(ISBLANK($E21),ISBLANK(I21)),I21,(I21*(1+$E21)/(I$23*(1+$E$23)+I$24*(1+$E$24)+I$25*(1+$E$25)+I$26*(1+$E$26)+I$27*(1+$E$27)+I$28*(1+$E$28)+I$29*(1+$E$29)+I$21*(1+$E$21)+I$22*(1+$E$22)+I$20*(1+$E$20))))","v":2.4937620383091674E-2},null,null,{"$f":"IF(OR(ISBLANK($F21),ISBLANK(G21)),G21,(G21*(1+$F21)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":0.02},{"$f":"IF(OR(ISBLANK($F21),ISBLANK(H21)),H21,(H21*(1+$F21)/(H$23*(1+$F$23)+H$24*(1+$F$24)+H$25*(1+$F$25)+H$26*(1+$F$26)+H$27*(1+$F$27)+H$28*(1+$F$28)+H$29*(1+$F$29)+H$21*(1+$F$21)+H$22*(1+$F$22)+H$20*(1+$F$20))))","v":2.032827319990568E-2},{"$f":"IF(OR(ISBLANK($F21),ISBLANK(I21)),I21,(I21*(1+$F21)/(I$23*(1+$F$23)+I$24*(1+$F$24)+I$25*(1+$F$25)+I$26*(1+$F$26)+I$27*(1+$F$27)+I$28*(1+$F$28)+I$29*(1+$F$29)+I$21*(1+$F$21)+I$22*(1+$F$22)+I$20*(1+$F$20))))","v":2.4937620383091674E-2},null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2]
[null,null,"Bus",null,null,null,0.121915501662442,0.12450696003032646,0.12509152812743837,null,null,0.121915501662442,0.12450696003032646,0.12509152812743837,null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.121915501662442,0.12450696003032646,0.12509152812743837,null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2]
[null,null,"BRT",null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,null,null,0.28446773131678799,0.28980296686885249,0.29001236567891453,null,null,0.28446773131678799,0.28980296686885249,0.29001236567891453,null,null,0.28446773131678799,0.28980296686885249,0.29001236567891453,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35]
[null,null,"LRT & rail",null,null,null,2.0688755648011099E-3,2.1028333848943067E-3,2.1058299369332428E-3,null,null,2.0688755648011099E-3,2.1028333848943067E-3,2.1058299369332428E-3,null,null,2.0688755648011099E-3,2.1028333848943067E-3,2.1058299369332428E-3,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,null,null,0.135216808735069,0.13778975256669282,0.13778253150067019,null,null,0.135216808735069,0.13778975256669282,0.13778253150067019,null,null,0.135216808735069,0.13778975256669282,0.13778253150067019,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001]
[null,null,"Motorcycles",null,null,null,0.03,3.140718209385427E-2,3.0535861693581638E-2,null,null,0.03,3.140718209385427E-2,3.0535861693581638E-2,null,null,0.03,3.140718209385427E-2,3.0535861693581638E-2,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01]
[null,null,"Taxi",null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,null,null,5.24264826116814E-3,5.3286993072018205E-3,5.3362927403708864E-3,null,null,5.24264826116814E-3,5.3286993072018205E-3,5.3362927403708864E-3,null,null,5.24264826116814E-3,5.3286993072018205E-3,5.3362927403708864E-3,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01]
[null,9,"Metropolitan population",1,null,null,3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($E30),ISBLANK(G30)),G30,G30*(1+$E30))","v":3915000},{"$f":"IF(OR(ISBLANK($E30),ISBLANK(H30)),H30,H30*(1+$E30))","v":0},{"$f":"IF(OR(ISBLANK($E30),ISBLANK(I30)),I30,I30*(1+$E30))","v":0},1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F30),ISBLANK(G30)),G30,G30*(1+$F30))","v":3915000},{"$f":"IF(OR(ISBLANK($F30),ISBLANK(H30)),H30,H30*(1+$F30))","v":0},0,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,null,null,null,null,null,7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,0,0,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F31),ISBLANK(G31)),G31,G31*(1+$F31))","v":7140000},{"$f":"IF(OR(ISBLANK($F31),ISBLANK(H31)),H31,H31*(1+$F31))","v":0},{"$f":"IF(OR(ISBLANK($F31),ISBLANK(I31)),I31,I31*(1+$F31))","v":0},1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,10,"Economic growth rate",1,null,null,6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,0,0,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,0,0,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014"]
[null,11,"Average inflation rate",1,null,null,0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,0,0,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,0,0,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011"]
[null,12,"Currency",1,null,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",0,0,1,null,"Kenyan Shilling",0,0,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1]
[null,13,"GDP/capita",1,null,null,172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,0,0,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,0,0,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya"]
[null,14,"Discount rate",1,null,null,0.12,null,null,1,null,0.12,0,0,1,null,0.12,0,0,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1]
[null,15,"Scheme costs",null,null,null,517500000,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",517500000,0,0,null,null,517500000,0,0,null,null,42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County"]
[null,16,"Base Year of prices",1,null,null,2015,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",2015,0,0,null,null,2015,0,0,null,null,2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County"]
[null,17,"Total number of trips per day",1,null,null,6769861,12346566.421455899,12346566.421455899,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014",6769861,12346566.421455899,12346566.421455899,null,"Jica, 2006",6769861,12346566.421455899,12346566.421455899,null,"Jica, 2006",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County"]
[null,18,"Average trip length (Km)",1,null,null,8,8,8,0,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8]
[null,null,"Walking",null,null,null,null,null,null,null,"JICA, NBO master plan Appendix 2-38",{"$f":"IF(OR(ISBLANK($E41),ISBLANK(G41)),G41,G41*(1+$E41))","v":0},{"$f":"IF(OR(ISBLANK($E41),ISBLANK(H41)),H41,H41*(1+$E41))","v":0},0,null,null,0,0,0]
[null,null,"Cycling",null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($E42),ISBLANK(G42)),G42,G42*(1+$E42))","v":0},{"$f":"IF(OR(ISBLANK($E42),ISBLANK(H42)),H42,H42*(1+$E42))","v":0},{"$f":"IF(OR(ISBLANK($E42),ISBLANK(I42)),I42,I42*(1+$E42))","v":0},null,null,0,0,0]
[null,null,"Bus",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"BRT",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"LRT & rail",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Motorcycles",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Taxi",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,19,"Dominant fuel type per mode",1,null,null,null,null,null,1,null,0,0,0,null,null,0,0,0]
[null,null,"Walking",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cycling",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Bus",null,null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"BRT",null,null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"Minibus taxi",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"LRT & rail",null,null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity"]
[null,null,"Cars",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Motorcycles",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Taxi",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Other",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,20,"Average occupancy per mode",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,null,"Walking",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cycling",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Bus",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"BRT",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($E67),ISBLANK(G67)),G67,G67*(1+$E67))","v":0},{"$f":"IF(OR(ISBLANK($E67),ISBLANK(H67)),H67,H67*(1+$E67))","v":0},{"$f":"IF(OR(ISBLANK($E67),ISBLANK(I67)),I67,I67*(1+$E67))","v":0},null,null,0,0,0]
[null,null,"LRT & rail",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Motorcycles",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Taxi",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,21,"Noise level at a distance of:",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,22,"Value of a statistical life (VSL)",1,null,null,22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,23,"Reference year of VSL data",1,null,null,2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,24,"All cause mortality rate per 100 000 persons",1,null,null,1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,0,0,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,0,0,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012"]
[null,25,"Average number of trips per day",1,null,null,2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,0,0,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,0,0,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013"]
[null,26,"NMT Fatalities per year",1,-0.2,0.2,507,556,505.66666666666669,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2013",405.6,444.8,404.53333333333336,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",608.4,667.19999999999993,606.79999999999995,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014"]
[null,27,"NMT Injuries per year",1,-0.2,0.2,1001,1117.3333333333333,917.5,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",800.80000000000007,893.86666666666667,734,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",1201.2,1340.8,1101,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014"]
[null,28,"Current value of a transport injury",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,29,"Share of trips affected by scheme",1,null,null,null,null,null,1,null,0,0,0,null,null,0,0,0]
[null,null,"Walking",null,null,null,0.1,0.3,null,null,null,0.1,0.3,0,null,null,0.1,0.3,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cycling",null,null,null,0.05,0.02,null,null,null,0.05,0.02,0,null,null,0.05,0.02,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Bus",null,null,null,0.01,6.9999999999999993E-2,null,null,null,0.01,6.9999999999999993E-2,0,null,null,0.01,6.9999999999999993E-2,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"BRT",null,null,null,0,3.5000000000000003E-2,null,null,null,0,3.5000000000000003E-2,0,null,null,0,3.5000000000000003E-2,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Minibus taxi",null,null,null,0.01,0.125,null,null,null,0.01,0.125,0,null,null,0.01,0.125,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"LRT & rail",null,null,null,0,1.4999999999999999E-2,null,null,null,0,1.4999999999999999E-2,0,null,null,0,1.4999999999999999E-2,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cars",null,null,null,0.01,0.04,null,null,null,0.01,0.04,0,null,null,0.01,0.04,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Motorcycles",null,null,null,0.03,0.03,null,null,null,0.03,0.03,0,null,null,{"$f":"IF(OR(ISBLANK($F95),ISBLANK(G95)),G95,G95*(1+$F95))","v":0.03},{"$f":"IF(OR(ISBLANK($F95),ISBLANK(H95)),H95,H95*(1+$F95))","v":0.03},{"$f":"IF(OR(ISBLANK($F95),ISBLANK(I95)),I95,I95*(1+$F95))","v":0},null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Taxi",null,null,null,0,1.4999999999999999E-2,null,null,null,0,1.4999999999999999E-2,0,null,null,0,1.4999999999999999E-2,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Other",null,null,null,0,5.0000000000000001E-3,null,null,null,0,5.0000000000000001E-3,0,null,null,0,5.0000000000000001E-3,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,30,"Estimated time saving due to scheme",1,null,null,null,null,null,1,null,0,0,0,1,null,0,0,0,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,null,null,5,0.05,null,null,null,5,0.05,0,null,null,5,0.05,0,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05]
[null,null,"Cycling",null,null,null,3,0.03,null,null,null,3,0.03,0,null,null,3,0.03,0,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Bus",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"BRT",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Minibus taxi",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"LRT & rail",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Cars",null,null,null,1,0.01,null,null,null,1,0.01,0,null,null,1,0.01,0,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3]
[null,null,"Motorcycles",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Taxi",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Other",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,31,"Fuel levy",1,null,null,6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,0,0,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,0,0,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya"]
[null,32,"Petrol price per litre",1,null,null,143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,0,0,1,"data.worldbank.org/country/Kenya",143.31,0,0,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya"]
[null,33,"Diesel price per litre",1,null,null,131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,0,0,1,"data.worldbank.org/country/Kenya",131.80000000000001,0,0,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya"]
[null,34,"Value Added Tax (VAT)",1,null,null,0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,0,0,1,"data.worldbank.org/country/Kenya",0.13689999999999999,0,0,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya"]
[null,35,"Money saved per person per year",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,36,"Percentage of money saved spent on taxed consumables",2,null,null,null,null,null,0,null,0,0,0,1,null,0,0,0,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,37,"Qualitative criteria weighting",3,null,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13]
[null,null,"Environment",null,null,null,5,null,null,null,null,{"$f":"G116","v":5},null,null,null,null,{"$f":"G116","v":5},null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Health",null,null,null,8,null,null,null,null,{"$f":"G117","v":8},null,null,null,null,{"$f":"G117","v":8},null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Economic",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Social",null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6]
[null,38,"Importance",3,null,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1]
[null,null,"Energy usage",null,null,null,3,null,null,null,null,{"$f":"G121","v":3},null,null,null,null,{"$f":"G121","v":3},null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Emissions",null,null,null,7,null,null,null,null,{"$f":"G122","v":7},null,null,null,null,{"$f":"G122","v":7},null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Noise pollution",null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Physical activity",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Accidents/injuries",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Time saving",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Loss of tax revenue",null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9]
[null,null,"Journey quality",null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Security",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Liveability",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,39,"Qualitative indicator",14,null,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1]
[null,null,"Energy usage",null,null,null,3,4,7.0000000000000009,null,null,{"$f":"G132","v":3},{"$f":"H132","v":4},7.0000000000000009,null,null,{"$f":"G132","v":3},{"$f":"H132","v":4},7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009]
[null,null,"Emissions",null,null,null,5,8,6,null,null,{"$f":"G133","v":5},8,6,null,null,{"$f":"G133","v":5},8,6,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8]
[null,null,"Noise pollution",null,null,null,8,7.0000000000000009,4,null,null,8,7.0000000000000009,4,null,null,8,7.0000000000000009,4,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6]
[null,null,"Physical activity",null,null,null,5,6,7.0000000000000009,null,null,5,6,7.0000000000000009,null,null,5,6,7.0000000000000009,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3]
[null,null,"Accidents/injuries",null,null,null,8,3,5,null,null,8,3,5,null,null,8,3,5,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1]
[null,null,"Time saving",null,null,null,2,3,6,null,null,2,3,6,null,null,2,3,6,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3]
[null,null,"Loss of tax revenue",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Journey quality",null,null,null,3,2,5,null,null,3,2,5,null,null,3,2,5,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4]
[null,null,"Security",null,null,null,4,4,7.0000000000000009,null,null,4,4,7.0000000000000009,null,null,4,4,7.0000000000000009,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8]
[null,null,"Liveability",null,null,null,3,2,6,null,null,3,2,6,null,null,3,2,6,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5]
[null,40,"Description of indicator impacts",25,null,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1]
[null,null,"Project description"]
[null,null,"Energy usage"]
[null,null,"Emissions"]
[null,null,"Noise pollution"]
[null,null,"Physical activity"]
[null,null,"Accidents/injuries"]
[null,null,"Time saving"]
[null,null,"Loss of tax revenue"]
[null,null,"Journey quality"]
[null,null,"Security"]
[null,null,"Liveability"]
[null,41,"Scheme costs",1,null,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1]
[null,null,"1",null,null,null,2015,null,517500000,null,null,{"$f":"G155","v":2015},{"$f":"H155*(1+$E155)","v":0},517500000,null,null,{"$f":"G155","v":2015},null,{"$f":"IF(OR(ISBLANK($F155),ISBLANK(I155)),I155,I155*(1+$F155))","v":517500000},null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000]
[null,null,2,null,null,null,null,null,null,null,null,{"$f":"G156*(1+$E156)","v":0},0,0]
[null,null,3,null,null,null,null,null,null,null,null,0,0,0]
[null,null,4,null,null,null,null,null,null,null,null,0,0,0]
[null,null,5,null,null,null,null,null,null,null,null,0,0,0]
[null,null,6,null,null,null,null,null,null,null,null,0,0,0]
[null,null,7,null,null,null,null,null,null,null,null,0,0,0]
[null,null,8,null,null,null,null,null,null,null,null,0,0,0]
[null,null,9,null,null,null,null,null,null,null,null,0,0,0]
[null,null,10,null,null,null,null,null,null,null,null,0,0,0]
[null,null,11,null,null,null,null,null,null,null,null,0,0,0]
[null,null,12,null,null,null,null,null,null,null,null,0,0,0]
[null,null,13,null,null,null,null,null,null,null,null,0,0,0]
[null,null,14,null,null,null,null,null,null,null,null,0,0,0]
[null,null,15,null,null,null,null,null,null,null,null,0,0,0]
[null,null,16,null,null,null,null,null,null,null,null,0,0,0]
[null,null,17,null,null,null,null,null,null,null,null,0,0,0]
[null,null,18,null,null,null,null,null,null,null,null,0,0,0]
[null,null,19,null,null,null,null,null,null,null,null,0,0,0]
[null,null,20,null,null,null,null,null,null,null,null,0,0,0]
[null,null,21,null,null,null,null,null,null,null,null,0,0,0]
[null,null,22,null,null,null,null,null,null,null,null,0,0,0]
[null,null,23,null,null,null,null,null,null,null,null,0,0,0]
[null,null,24,null,null,null,null,null,null,null,null,0,0,0]
[null,null,25,null,null,null,null,null,null,null,null,0,0,0]
[null,null,26,null,null,null,null,null,null,null,null,0,0,0]
[null,null,27,null,null,null,null,null,null,null,null,0,0,0]
[null,null,28,null,null,null,null,null,null,null,null,0,0,0]
[null,null,29,null,null,null,null,null,null,null,null,0,0,0]
[null,null,30,null,null,null,null,null,null,null,null,0,0,0]
[null,null,31,null,null,null,null,null,null,null,null,0,0,0]
[null,null,32,null,null,null,null,null,null,null,null,0,0,0]
[null,null,33,null,null,null,null,null,null,null,null,0,0,0]
[null,null,34,null,null,null,null,null,null,null,null,0,0,0]
[null,null,35,null,null,null,null,null,null,null,null,0,0,0]
[null,null,36,null,null,null,null,null,null,null,null,0,0,0]
[null,null,37,null,null,null,null,null,null,null,null,0,0,0]
[null,null,38,null,null,null,null,null,null,null,null,0,0,0]
[null,null,39,null,null,null,null,null,null,null,null,0,0,0]
[null,null,40,null,null,null,null,null,null,null,null,0,0,0]
[null,null,41,null,null,null,null,null,null,null,null,0,0,0]
[null,null,42,null,null,null,null,null,null,null,null,0,0,0]
[null,null,43,null,null,null,null,null,null,null,null,0,0,0]
[null,null,44,null,null,null,null,null,null,null,null,0,0,0]
[null,null,45,null,null,null,null,null,null,null,null,0,0,0]
[null,null,46,null,null,null,null,null,null,null,null,0,0,0]
[null,null,47,null,null,null,null,null,null,null,null,0,0,0]
[null,null,48,null,null,null,null,null,null,null,null,0,0,0]
[null,null,49,null,null,null,null,null,null,null,null,0,0,0]
[null,null,50,null,null,null,null,null,null,null,null,0,0,0]
[null,null,51,null,null,null,null,null,null,null,null,0,0,0]
[null,null,52,null,null,null,null,null,null,null,null,0,0,0]
[null,null,53,null,null,null,null,null,null,null,null,0,0,0]
[null,null,54,null,null,null,null,null,null,null,null,0,0,0]
[null,null,55,null,null,null,null,null,null,null,null,0,0,0]
[null,null,56,null,null,null,null,null,null,null,null,0,0,0]
[null,null,57,null,null,null,null,null,null,null,null,0,0,0]
[null,null,58,null,null,null,null,null,null,null,null,0,0,0]
[null,null,59,null,null,null,null,null,null,null,null,0,0,0]
[null,null,60,null,null,null,null,null,null,null,null,0,0,0]
[null,null,61,null,null,null,null,null,null,null,null,0,0,0]
[null,null,62,null,null,null,null,null,null,null,null,0,0,0]
[null,null,63,null,null,null,null,null,null,null,null,0,0,0]
[null,null,64,null,null,null,null,null,null,null,null,0,0,0]
[null,null,65,null,null,null,null,null,null,null,null,0,0,0]
[null,null,66,null,null,null,null,null,null,null,null,{"$f":"G220*(1+$E220)","v":0},0,0]
[null,null,67,null,null,null,null,null,null,null,null,0,0,0]
[null,null,68,null,null,null,null,null,null,null,null,0,0,0]
[null,null,69,null,null,null,null,null,null,null,null,0,0,0]
[null,null,70,null,null,null,null,null,null,null,null,0,0,0]
[null,null,71,null,null,null,null,null,null,null,null,0,0,0]
[null,null,72,null,null,null,null,null,null,null,null,0,0,0]
[null,null,73,null,null,null,null,null,null,null,null,0,0,0]
[null,null,74,null,null,null,null,null,null,null,null,0,0,0]
[null,null,75,null,null,null,null,null,null,null,null,0,0,0]
[null,null,76,null,null,null,null,null,null,null,null,0,0,0]
[null,null,77,null,null,null,null,null,null,null,null,0,0,0]
[null,null,78,null,null,null,null,null,null,null,null,0,0,0]
[null,null,79,null,null,null,null,null,null,null,null,0,0,0]
[null,null,80,null,null,null,null,null,null,null,null,0,0,0]
[null,null,81,null,null,null,null,null,null,null,null,0,0,0]
[null,null,82,null,null,null,null,null,null,null,null,0,0,0]
[null,null,83,null,null,null,null,null,null,null,null,0,0,0]
[null,null,84,null,null,null,null,null,null,null,null,0,0,0]
[null,null,85,null,null,null,null,null,null,null,null,0,0,0]
[null,null,86,null,null,null,null,null,null,null,null,0,0,0]
[null,null,87,null,null,null,null,null,null,null,null,0,0,0]
[null,null,88,null,null,null,null,null,null,null,null,0,0,0]
[null,null,89,null,null,null,null,null,null,null,null,0,0,0]
[null,null,90,null,null,null,null,null,null,null,null,0,0,0]
[null,null,91,null,null,null,null,null,null,null,null,0,0,0]
[null,null,92,null,null,null,null,null,null,null,null,0,0,0]
[null,null,93,null,null,null,null,null,null,null,null,0,0,0]
[null,null,94,null,null,null,null,null,null,null,null,0,0,0]
[null,null,95,null,null,null,null,null,null,null,null,0,0,0]
[null,null,96,null,null,null,null,null,null,null,null,0,0,0]
[null,null,97,null,null,null,null,null,null,null,null,0,0,0]
[null,null,98,null,null,null,null,null,null,null,null,0,0,0]
[null,null,99,null,null,null,null,null,null,null,null,0,0,0]
[null,null,100,null,null,null,null,null,null,null,null,0,0,0]
[null,null,101,null,null,null,null,null,null,null,null,0,0,0]
[null,null,102,null,null,null,null,null,null,null,null,0,0,0]
[null,null,103,null,null,null,null,null,null,null,null,0,0,0]
[null,null,104,null,null,null,null,null,null,null,null,0,0,0]
[null,null,105,null,null,null,null,null,null,null,null,0,0,0]
[null,null,106,null,null,null,null,null,null,null,null,0,0,0]
[null,null,107,null,null,null,null,null,null,null,null,0,0,0]
[null,null,108,null,null,null,null,null,null,null,null,0,0,0]
[null,null,109,null,null,null,null,null,null,null,null,0,0,0]
[null,null,110,null,null,null,null,null,null,null,null,0,0,0]
[null,null,111,null,null,null,null,null,null,null,null,0,0,0]
[null,null,112,null,null,null,null,null,null,null,null,0,0,0]
[null,null,113,null,null,null,null,null,null,null,null,0,0,0]
[null,null,114,null,null,null,null,null,null,null,null,0,0,0]
[null,null,115,null,null,null,null,null,null,null,null,0,0,0]
[null,null,116,null,null,null,null,null,null,null,null,0,0,0]
[null,null,117,null,null,null,null,null,null,null,null,0,0,0]
[null,null,118,null,null,null,null,null,null,null,null,0,0,0]
[null,null,119,null,null,null,null,null,null,null,null,0,0,0]
[null,null,120,null,null,null,null,null,null,null,null,0,0,0]
[null,null,121,null,null,null,null,null,null,null,null,0,0,0]
[null,null,122,null,null,null,null,null,null,null,null,0,0,0]
[null,null,123,null,null,null,null,null,null,null,null,0,0,0]
[null,null,124,null,null,null,null,null,null,null,null,0,0,0]
[null,null,125,null,null,null,null,null,null,null,null,0,0,0]
[null,null,126,null,null,null,null,null,null,null,null,0,0,0]
[null,null,127,null,null,null,null,null,null,null,null,0,0,0]
[null,null,128,null,null,null,null,null,null,null,null,0,0,0]
[null,null,129,null,null,null,null,null,null,null,null,0,0,0]
[null,null,130,null,null,null,null,null,null,null,null,{"$f":"G284*(1+$E284)","v":0},0,0]
[null,null,131,null,null,null,null,null,null,null,null,0,0,0]
[null,null,132,null,null,null,null,null,null,null,null,0,0,0]
[null,null,133,null,null,null,null,null,null,null,null,0,0,0]
[null,null,134,null,null,null,null,null,null,null,null,0,0,0]
[null,null,135,null,null,null,null,null,null,null,null,0,0,0]
[null,null,136,null,null,null,null,null,null,null,null,0,0,0]
[null,null,137,null,null,null,null,null,null,null,null,0,0,0]
[null,null,138,null,null,null,null,null,null,null,null,0,0,0]
[null,null,139,null,null,null,null,null,null,null,null,0,0,0]
[null,null,140,null,null,null,null,null,null,null,null,0,0,0]
[null,null,141]
[null,null,142]
[null,null,143]
[null,null,144]
[null,null,145]
[null,null,146]
[null,null,147]
[null,null,148]
[null,null,149]
[null,null,150]
[null,null,151]
[null,null,152]
[null,null,153]
[null,null,154]
[null,null,155]
[null,null,156]
[null,null,157]
[null,null,158]
[null,null,159]
[null,null,160]
[null,null,161]
[null,null,162]
[null,null,163]
[null,null,164]
[null,null,165]
[null,null,166]
[null,null,167]
[null,null,168]
[null,null,169]
[null,null,170]
[null,null,171]
[null,null,172]
[null,null,173]
[null,null,174]
[null,null,175]
[null,null,176]
[null,null,177]
[null,null,178]
[null,null,179]
[null,null,180]
[null,null,181]
[null,null,182]
[null,null,183]
[null,null,184]
[null,null,185]
[null,null,186]
[null,null,187]
[null,null,188]
[null,null,189]
[null,null,190]
[null,null,191]
[null,null,192]
[null,null,193]
[null,null,194]
[null,null,195]
[null,null,196]
[null,null,197]
[null,null,198]
[null,null,199]
[null,null,200]
[null,null,201]
[null,null,202]
[null,null,203]
[null,null,204]
[null,null,205]
[null,null,206]
[null,null,207]
[null,null,208]
[null,null,209]
[null,null,210]
[null,null,211]
[null,null,212]
[null,null,213]
[null,null,214]
[null,null,215]
[null,null,216]
[null,null,217]
[null,null,218]
[null,null,219]
[null,null,220]
[null,null,221]
[null,null,222]
[null,null,223]
[null,null,224]
[null,null,225]
[null,null,226]
[null,null,227]
[null,null,228]
[null,null,229]
[null,null,230]
[null,null,231]
[null,null,232]
[null,null,233]
[null,null,234]
[null,null,235]
[null,null,236]
[null,null,237]
[null,null,238]
[null,null,239]
[null,null,240]
[null,null,241]
[null,null,242]
[null,null,243]
[null,null,244]
[null,null,245]
[null,null,246]
[null,null,247]
[null,null,248]
[null,null,249]
[null,null,250]
[null,null,251]
[null,null,252]
[null,null,253]
[null,null,254]
[null,null,255]
[null,null,256]
[null,null,257]
[null,null,258]
[null,null,259]
[null,null,260]
[null,null,261]
[null,null,262]
[null,null,263]
[null,null,264]
[null,null,265]
[null,null,266]
[null,null,267]
[null,null,268]
[null,null,269]
[null,null,270]
[null,null,271]
[null,null,272]
[null,null,273]
[null,null,274]
[null,null,275]
[null,null,276]
[null,null,277]
[null,null,278]
[null,null,279]
[null,null,280]
[null,null,281]
[null,null,282]
[null,null,283]
[null,null,284]
[null,null,285]
[null,null,286]
[null,null,287]
[null,null,288]
[null,null,289]
[null,null,290]
[null,null,291]
[null,null,292]
[null,null,293]
[null,null,294]
[null,null,295]
[null,null,296]
[null,null,297]
[null,null,298]
[null,null,299]
[null,null,300]

{"sheet":"Sensitivity 3","index":19,"n_rows":454,"n_cols":56,"rows_kept":454,"cut":false,"hidden":false,"merged":[[114,1,118,1],[119,1,129,1],[130,1,140,1],[141,1,152,1],[9,1,9,2],[10,1,10,2],[39,1,49,1],[50,1,60,1],[61,1,71,1],[72,1,78,1],[86,1,96,1],[97,1,107,1],[29,1,30,1],[29,2,30,2],[9,4,9,5],[9,6,9,8],[9,11,9,13],[9,16,9,18],[18,1,28,1]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,"Number of projects",3,null,null,null,null,true,null,null,null,null,true,null,null,null,null,true,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false]
[]
[null,"Data needed",null,null,"Sensitivity",null,"Thika Highway",null,null,null,"Source",{"$f":"CONCATENATE(G10,\" lower\")","v":"Thika Highway lower"},null,null,null,"Source",{"$f":"CONCATENATE(G10,\" upper\")","v":"Thika Highway upper"},null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source"]
[null,"Indicator",null,null,"Lower","Upper","Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030"]
[null,1,"Project Name",null,null,null,"Thika Highway",null,null,1,null,{"$f":"L10","v":"Thika Highway lower"},null,null,1,null,{"$f":"Q10","v":"Thika Highway upper"},null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1]
[null,2,"Project description",null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,3,"Country",null,null,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1]
[null,4,"State",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,5,"City",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,6,"Base Year",1,null,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1]
[null,7,"Target Year",null,null,null,2040,null,null,1,null,2030,2030,2030,1,null,2030,2030,2030,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1]
[null,8,"Modal split",1,null,null," ",null,null,1,"JICA, NBO master plan pg 2-89",null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,-0.3,0.5,0.21,0.21,0.25,null,null,{"$f":"IF(OR(ISBLANK($E20),ISBLANK(G20)),\"\",(G20*(1+$E20)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":0.17310199710365026},{"$f":"IF(OR(ISBLANK($E20),ISBLANK(H20)),\"\",(H20*(1+$E20)/(H$23*(1+$E$23)+H$24*(1+$E$24)+H$25*(1+$E$25)+H$26*(1+$E$26)+H$27*(1+$E$27)+H$28*(1+$E$28)+H$29*(1+$E$29)+H$21*(1+$E$21)+H$22*(1+$E$22)+H$20*(1+$E$20))))","v":0.17280752883236294},0.2074688796680498,null,null,{"$f":"IF(OR(ISBLANK($F20),ISBLANK(G20)),\"\",(G20*(1+$F20)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":0.23059067692642415},{"$f":"IF(OR(ISBLANK($F20),ISBLANK(H20)),\"\",(H20*(1+$F20)/(H$23*(1+$F$23)+H$24*(1+$F$24)+H$25*(1+$F$25)+H$26*(1+$F$26)+H$27*(1+$F$27)+H$28*(1+$F$28)+H$29*(1+$F$29)+H$21*(1+$F$21)+H$22*(1+$F$22)+H$20*(1+$F$20))))","v":0.22930052542334214},0.27260831637103811,null,null,0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005"]
[null,null,"Cycling",null,-0.2,0.2,0.04,0.04,4.4999999999999998E-2,null,null,{"$f":"IF(OR(ISBLANK($E21),ISBLANK(G21)),\"\",(G21*(1+$E21)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":3.7682067396712988E-2},3.761796546010622E-2,4.2679312388855958E-2,null,null,{"$f":"IF(OR(ISBLANK($F21),ISBLANK(G21)),\"\",(G21*(1+$F21)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":3.5137626960217015E-2},3.4941032445461664E-2,3.9255597557429488E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2]
[null,null,"Bus",null,-0.1,0.1,0.21559888579387188,0.21559888579387188,0.2,null,null,0.22849345533208798,{"$f":"IF(OR(ISBLANK($E22),ISBLANK(H22)),\"\",(H22*(1+$E22)/(H$23*(1+$E$23)+H$24*(1+$E$24)+H$25*(1+$E$25)+H$26*(1+$E$26)+H$27*(1+$E$27)+H$28*(1+$E$28)+H$29*(1+$E$29)+H$21*(1+$E$21)+H$22*(1+$E$22)+H$20*(1+$E$20))))","v":0.22810475922275414},{"$f":"IF(OR(ISBLANK($E22),ISBLANK(I22)),\"\",(I22*(1+$E22)/(I$23*(1+$E$23)+I$24*(1+$E$24)+I$25*(1+$E$25)+I$26*(1+$E$26)+I$27*(1+$E$27)+I$28*(1+$E$28)+I$29*(1+$E$29)+I$21*(1+$E$21)+I$22*(1+$E$22)+I$20*(1+$E$20))))","v":0.21339656194427983},null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.17360826133895527,0.17263692562712432,0.15993021227100904,null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2]
[null,null,"BRT",null,-0.5,0.05,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,-0.15,0.6,0.37,0.37855153203342617,0.35,null,null,0.37034406863331981,0.37825899026150506,0.35269709543568467,null,null,0.4333640658426765,0.44089937876863883,0.40709508578075021,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35]
[null,null,"LRT & rail",null,-0.05,0.06,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,0,0.08,0.14477715877437328,0.14477715877437328,0.13500000000000001,null,null,0.17048445795126721,0.17019444244333401,0.16004742145820985,null,null,0.11446033044091584,0.11381992654718545,0.10599011340505962,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001]
[null,null,"Motorcycles",null,0,0.03,0.01,4.178272980501393E-3,0.01,null,null,1.1775646061472808E-2,4.9118165207311399E-3,1.1855364552459989E-2,null,null,7.5399491185465682E-3,3.1327701443963712E-3,7.4876417563245132E-3,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01]
[null,null,"Taxi",null,0,0.06,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,0,0.05,6.8941504178272987E-3,6.8941504178272987E-3,0.01,null,null,8.1183075214889145E-3,8.1044972592063808E-3,1.1855364552459989E-2,null,null,5.2990893722646227E-3,5.2694410438511785E-3,7.6330328583890678E-3,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01]
[null,9,"Metropolitan population",1,-0.1,0.5,3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($E30),ISBLANK(G30)),\"\",G30*(1+$E30))","v":3523500},"","",1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F30),ISBLANK(G30)),\"\",G30*(1+$F30))","v":5872500},{"$f":"IF(OR(ISBLANK($F30),ISBLANK(H30)),\"\",H30*(1+$F30))","v":""},"",1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,null,null,null,-0.1,0.5,7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",6426000,"","",1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F31),ISBLANK(G31)),\"\",G31*(1+$F31))","v":10710000},"","",1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,10,"Economic growth rate",1,-0.1,0.5,6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",{"$f":"IF(OR(ISBLANK($E32),ISBLANK(G32)),\"\",G32*(1+$E32))","v":5.67E-2},"","",1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",9.4500000000000001E-2,"","",1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014"]
[null,11,"Average inflation rate",1,-0.1,0.5,0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",{"$f":"IF(OR(ISBLANK($E33),ISBLANK(G33)),\"\",G33*(1+$E33))","v":0.12619394911017631},"","",1,"data.worldbank.org/country/Kenya Year: 2011",0.21032324851696049,"","",1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011"]
[null,12,"Currency",1,-0.1,0.5,"Kenyan Shilling",null,null,1,null,{"$f":"G34","v":"Kenyan Shilling"},"","",1,null,{"$f":"G34","v":"Kenyan Shilling"},"","",1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1]
[null,13,"GDP/capita",1,-0.1,0.5,172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",154960.91100000002,"","",1,"World Development Indicators, WB, year: 2010, scope: Kenya",258268.185,"","",1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya"]
[null,14,"Discount rate",1,-0.1,0.5,0.08,null,null,1,null,7.2000000000000008E-2,"","",1,null,0.12,"","",1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1]
[null,15,"Scheme costs",null,-0.1,0.5,2092638339.73,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",1883374505.757,"","",null,null,3138957509.5950003,"","",null,null,42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County"]
[null,16,"Base Year of prices",1,-0.1,0.5,2015,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",{"$f":"G38","v":2015},"","",null,null,{"$f":"G38","v":2015},"","",null,null,2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County"]
[null,17,"Total number of trips per day",1,-0.1,0.5,70000,127662.83524904173,127662.83524904173,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014",63000,114896.55172413756,114896.55172413756,null,"Jica, 2006",105000,191494.2528735626,191494.2528735626,null,"Jica, 2006",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County"]
[null,18,"Average trip length (Km)",1,-0.1,0.5,8,8,8,0,null,7.2,7.2,7.2,null,null,12,12,12,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8]
[null,null,"Walking",null,-0.1,0.5,null,null,null,null,"JICA, NBO master plan Appendix 2-38","","","",null,null,"","",""]
[null,null,"Cycling",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Bus",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"BRT",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Minibus taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"LRT & rail",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cars",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Motorcycles",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Other",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,19,"Dominant fuel type per mode",1,-0.1,0.5,null,null,null,1,null,"","","",null,null,"","",""]
[null,null,"Walking",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cycling",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Bus",null,-0.1,0.5,"Diesel","Diesel","Diesel",null,null,{"$f":"G54","v":"Diesel"},{"$f":"H54","v":"Diesel"},"Diesel",null,null,{"$f":"G54","v":"Diesel"},{"$f":"H54","v":"Diesel"},"Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"BRT",null,-0.1,0.5,"Diesel","Diesel","Diesel",null,null,{"$f":"G55","v":"Diesel"},"Diesel","Diesel",null,null,{"$f":"G55","v":"Diesel"},"Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"Minibus taxi",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"LRT & rail",null,-0.1,0.5,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity"]
[null,null,"Cars",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Motorcycles",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Taxi",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Other",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,20,"Average occupancy per mode",1,-0.1,0.5,null,null,null,0,null,{"$f":"IF(OR(ISBLANK($E62),ISBLANK(G62)),\"\",G62*(1+$E62))","v":""},"","",null,null,"","",""]
[null,null,"Walking",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cycling",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Bus",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"BRT",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Minibus taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"LRT & rail",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cars",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Motorcycles",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Other",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,21,"Noise level at a distance of:",1,-0.1,0.5,null,null,null,0,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,22,"Value of a statistical life (VSL)",1,-0.1,0.5,22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",19920856.329,"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",33201427.214999996,"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,23,"Reference year of VSL data",1,-0.1,0.5,2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",{"$f":"G81","v":2007},"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",{"$f":"G81","v":2007},"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,24,"All cause mortality rate per 100 000 persons",1,-0.1,0.5,1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1145.97,"","",1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1909.9499999999998,"","",1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012"]
[null,25,"Average number of trips per day",1,-0.1,0.5,2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.1059999999999999,"","",1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",3.51,"","",1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013"]
[null,26,"NMT Fatalities per year",1,-0.1,0.5,89,100,80,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2013",80.100000000000009,90,72,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",133.5,150,120,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014"]
[null,27,"NMT Injuries per year",1,-0.1,0.5,334,437.64044943820227,250.29999999999998,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",300.60000000000002,393.87640449438203,225.26999999999998,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",501,656.4606741573034,375.45,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014"]
[null,28,"Current value of a transport injury",1,-0.1,0.5,null,null,null,0,null,"","","",null,null,"","",""]
[null,29,"Share of trips affected by scheme",1,-0.1,0.5,null,null,null,1,null,"","","",null,null,"","",""]
[null,null,"Walking",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cycling",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Bus",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"BRT",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Minibus taxi",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"LRT & rail",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cars",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Motorcycles",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,{"$f":"IF(OR(ISBLANK($F95),ISBLANK(G95)),\"\",G95*(1+$F95))","v":1.5},"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Taxi",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Other",null,-0.1,0.5,1,null,null,null,null,0.9,null,"",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,30,"Estimated time saving due to scheme",1,-0.1,0.5,null,null,null,1,null,"",null,"",1,null,"","","",1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,-0.1,0.5,10,-0.1,null,null,null,9,null,"",null,null,15,-0.15000000000000002,"",null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05]
[null,null,"Cycling",null,-0.1,0.5,20,-0.2,null,null,null,18,null,"",null,null,30,-0.30000000000000004,"",null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Bus",null,-0.1,0.5,0,null,null,null,null,0,null,"",null,null,0,"","",null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"BRT",null,-0.1,0.5,0,null,null,null,null,0,null,"",null,null,0,"","",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Minibus taxi",null,-0.1,0.5,0,null,null,null,null,0,"","",null,null,0,"","",null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"LRT & rail",null,-0.1,0.5,0,null,null,null,null,0,"","",null,null,0,"","",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Cars",null,-0.1,0.5,0,null,null,null,null,0,"","",null,null,0,"","",null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3]
[null,null,"Motorcycles",null,-0.1,0.5,0,null,null,null,null,0,"","",null,null,0,"","",null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Taxi",null,-0.1,0.5,0,null,null,null,null,0,"","",null,null,0,"","",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Other",null,-0.1,0.5,0,null,null,null,null,0,"","",null,null,0,"","",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,31,"Fuel levy",1,-0.1,0.5,6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",5.6520828972158314E-2,"","",1,"data.worldbank.org/country/Kenya",9.4201381620263855E-2,"","",1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya"]
[null,32,"Petrol price per litre",1,-0.1,0.5,143.31,null,null,1,"data.worldbank.org/country/Kenya",128.97900000000001,"","",1,"data.worldbank.org/country/Kenya",214.965,"","",1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya"]
[null,33,"Diesel price per litre",1,-0.1,0.5,131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",118.62000000000002,"","",1,"data.worldbank.org/country/Kenya",197.70000000000002,"","",1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya"]
[null,34,"Value Added Tax (VAT)",1,-0.1,0.5,0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.12321,"","",1,"data.worldbank.org/country/Kenya",0.20534999999999998,"","",1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya"]
[null,35,"Money saved per person per year",1,null,null,null,null,null,0,null,"","","",null,null,"","",""]
[null,36,"Percentage of money saved spent on taxed consumables",2,null,null,null,null,null,0,null,"","","",1,null,"","","",1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,37,"Qualitative criteria weighting",3,null,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13]
[null,null,"Environment",null,null,null,8.5,null,null,null,null,{"$f":"G116","v":8.5},null,null,null,null,{"$f":"G116","v":8.5},null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Health",null,null,null,7,null,null,null,null,{"$f":"G117","v":7},null,null,null,null,{"$f":"G117","v":7},null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Economic",null,null,null,7.5,null,null,null,null,7.5,null,null,null,null,7.5,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Social",null,null,null,7.5,null,null,null,null,7.5,null,null,null,null,7.5,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6]
[null,38,"Importance",3,null,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1]
[null,null,"Energy usage",null,null,null,6,null,null,null,null,{"$f":"G121","v":6},null,null,null,null,{"$f":"G121","v":6},null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Emissions",null,null,null,6.5,null,null,null,null,{"$f":"G122","v":6.5},null,null,null,null,{"$f":"G122","v":6.5},null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Noise pollution",null,null,null,6.5,null,null,null,null,6.5,null,null,null,null,6.5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Physical activity",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Accidents/injuries",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Time saving",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Loss of tax revenue",null,null,null,7.5,null,null,null,null,7.5,null,null,null,null,7.5,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9]
[null,null,"Journey quality",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Security",null,null,null,8.5,null,null,null,null,8.5,null,null,null,null,8.5,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Liveability",null,null,null,8.5,null,null,null,null,8.5,null,null,null,null,8.5,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,39,"Qualitative indicator",14,null,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1]
[null,null,"Energy usage",null,-0.1,0.5,2,2,3,null,null,{"$f":"G132","v":2},{"$f":"H132","v":2},3,null,null,{"$f":"G132","v":2},{"$f":"H132","v":2},3,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009]
[null,null,"Emissions",null,-0.1,0.5,2,2,3,null,null,{"$f":"G133","v":2},2,3,null,null,{"$f":"G133","v":2},2,3,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8]
[null,null,"Noise pollution",null,-0.1,0.5,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6]
[null,null,"Physical activity",null,-0.1,0.5,2,2,4,null,null,2,2,4,null,null,2,2,4,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3]
[null,null,"Accidents/injuries",null,-0.1,0.5,1,1,5,null,null,1,1,5,null,null,1,1,5,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1]
[null,null,"Time saving",null,-0.1,0.5,4,4,4,null,null,4,4,4,null,null,4,4,4,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3]
[null,null,"Loss of tax revenue",null,-0.1,0.5,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Journey quality",null,-0.1,0.5,4,4,5,null,null,4,4,5,null,null,4,4,5,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4]
[null,null,"Security",null,-0.1,0.5,3,3,5,null,null,3,3,5,null,null,3,3,5,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8]
[null,null,"Liveability",null,-0.1,0.5,2,2,6,null,null,2,2,6,null,null,2,2,6,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5]
[null,40,"Description of indicator impacts",25,null,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1]
[null,null,"Project description"]
[null,null,"Energy usage"]
[null,null,"Emissions"]
[null,null,"Noise pollution"]
[null,null,"Physical activity"]
[null,null,"Accidents/injuries"]
[null,null,"Time saving"]
[null,null,"Loss of tax revenue"]
[null,null,"Journey quality"]
[null,null,"Security"]
[null,null,"Liveability"]
[null,41,"Scheme costs",1,null,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1]
[null,null,"1",null,-0.1,0.5,2015,null,4023554566.3600001,null,null,{"$f":"G155","v":2015},{"$f":"H155*(1+$E155)","v":0},{"$f":"IF(OR(ISBLANK($E155),ISBLANK(I155)),\"\",I155*(1+$E155))","v":3621199109.724},null,null,{"$f":"G155","v":2015},null,{"$f":"IF(OR(ISBLANK($F155),ISBLANK(I155)),\"\",I155*(1+$F155))","v":6035331849.54},null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000]
[null,null,2,null,null,null,null,null,null,null,null,{"$f":"G156","v":0},0,{"$f":"I156*(1+$E156)","v":0},null,null,{"$f":"G156","v":0},null,{"$f":"IF(OR(ISBLANK($F156),ISBLANK(I156)),\"\",I156*(1+$F156))","v":""}]
[null,null,3,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,4,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,5,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,6,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,7,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,8,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,9,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,10,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,11,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,12,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,13,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,14,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,15,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,16,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,17,null,null,null,null,null,null,null,null,0,{"$f":"H171*(1+$E171)","v":0},0,null,null,0,null,""]
[null,null,18,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,19,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,20,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,21,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,22,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,23,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,24,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,25,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,26,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,27,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,28,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,29,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,30,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,31,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,32,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,33,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,34,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,35,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,36,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,37,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,38,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,39,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,40,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,41,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,42,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,43,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,44,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,45,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,46,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,47,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,48,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,49,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,50,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,51,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,52,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,53,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,54,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,55,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,56,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,57,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,58,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,59,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,60,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,61,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,62,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,63,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,64,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,65,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,66,null,null,null,null,null,null,null,null,{"$f":"G220","v":0},0,0,null,null,{"$f":"G220","v":0},null,{"$f":"IF(OR(ISBLANK($F220),ISBLANK(I220)),\"\",I220*(1+$F220))","v":""}]
[null,null,67,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,68,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,69,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,70,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,71,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,72,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,73,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,74,null,null,null,null,null,null,null,null,{"$f":"G228*(1+$E228)","v":0},0,0]
[null,null,75,null,null,null,null,null,null,null,null,0,0,0]
[null,null,76,null,null,null,null,null,null,null,null,0,0,0]
[null,null,77,null,null,null,null,null,null,null,null,0,0,0]
[null,null,78,null,null,null,null,null,null,null,null,0,0,0]
[null,null,79,null,null,null,null,null,null,null,null,0,0,0]
[null,null,80,null,null,null,null,null,null,null,null,0,0,0]
[null,null,81,null,null,null,null,null,null,null,null,0,0,0]
[null,null,82,null,null,null,null,null,null,null,null,0,0,0]
[null,null,83,null,null,null,null,null,null,null,null,0,0,0]
[null,null,84,null,null,null,null,null,null,null,null,0,0,0]
[null,null,85,null,null,null,null,null,null,null,null,0,0,0]
[null,null,86,null,null,null,null,null,null,null,null,0,0,0]
[null,null,87,null,null,null,null,null,null,null,null,0,0,0]
[null,null,88,null,null,null,null,null,null,null,null,0,0,0]
[null,null,89,null,null,null,null,null,null,null,null,0,0,0]
[null,null,90,null,null,null,null,null,null,null,null,0,0,0]
[null,null,91,null,null,null,null,null,null,null,null,0,0,0]
[null,null,92,null,null,null,null,null,null,null,null,0,0,0]
[null,null,93,null,null,null,null,null,null,null,null,0,0,0]
[null,null,94,null,null,null,null,null,null,null,null,0,0,0]
[null,null,95,null,null,null,null,null,null,null,null,0,0,0]
[null,null,96,null,null,null,null,null,null,null,null,0,0,0]
[null,null,97,null,null,null,null,null,null,null,null,0,0,0]
[null,null,98,null,null,null,null,null,null,null,null,0,0,0]
[null,null,99,null,null,null,null,null,null,null,null,0,0,0]
[null,null,100,null,null,null,null,null,null,null,null,0,0,0]
[null,null,101,null,null,null,null,null,null,null,null,0,0,0]
[null,null,102,null,null,null,null,null,null,null,null,0,0,0]
[null,null,103,null,null,null,null,null,null,null,null,0,0,0]
[null,null,104,null,null,null,null,null,null,null,null,0,0,0]
[null,null,105,null,null,null,null,null,null,null,null,0,0,0]
[null,null,106,null,null,null,null,null,null,null,null,0,0,0]
[null,null,107,null,null,null,null,null,null,null,null,0,0,0]
[null,null,108,null,null,null,null,null,null,null,null,0,0,0]
[null,null,109,null,null,null,null,null,null,null,null,0,0,0]
[null,null,110,null,null,null,null,null,null,null,null,0,0,0]
[null,null,111,null,null,null,null,null,null,null,null,0,0,0]
[null,null,112,null,null,null,null,null,null,null,null,0,0,0]
[null,null,113,null,null,null,null,null,null,null,null,0,0,0]
[null,null,114,null,null,null,null,null,null,null,null,0,0,0]
[null,null,115,null,null,null,null,null,null,null,null,0,0,0]
[null,null,116,null,null,null,null,null,null,null,null,0,0,0]
[null,null,117,null,null,null,null,null,null,null,null,0,0,0]
[null,null,118,null,null,null,null,null,null,null,null,0,0,0]
[null,null,119,null,null,null,null,null,null,null,null,0,0,0]
[null,null,120,null,null,null,null,null,null,null,null,0,0,0]
[null,null,121,null,null,null,null,null,null,null,null,0,0,0]
[null,null,122,null,null,null,null,null,null,null,null,0,0,0]
[null,null,123,null,null,null,null,null,null,null,null,0,0,0]
[null,null,124,null,null,null,null,null,null,null,null,0,0,0]
[null,null,125,null,null,null,null,null,null,null,null,0,0,0]
[null,null,126,null,null,null,null,null,null,null,null,0,0,0]
[null,null,127,null,null,null,null,null,null,null,null,0,0,0]
[null,null,128,null,null,null,null,null,null,null,null,0,0,0]
[null,null,129,null,null,null,null,null,null,null,null,0,0,0]
[null,null,130,null,null,null,null,null,null,null,null,0,0,0]
[null,null,131,null,null,null,null,null,null,null,null,0,0,0]
[null,null,132,null,null,null,null,null,null,null,null,0,0,0]
[null,null,133,null,null,null,null,null,null,null,null,{"$f":"G287*(1+$E287)","v":0},0,0]
[null,null,134,null,null,null,null,null,null,null,null,0,0,0]
[null,null,135,null,null,null,null,null,null,null,null,0,0,0]
[null,null,136,null,null,null,null,null,null,null,null,0,0,0]
[null,null,137,null,null,null,null,null,null,null,null,0,0,0]
[null,null,138,null,null,null,null,null,null,null,null,0,0,0]
[null,null,139,null,null,null,null,null,null,null,null,0,0,0]
[null,null,140,null,null,null,null,null,null,null,null,0,0,0]
[null,null,141]
[null,null,142]
[null,null,143]
[null,null,144]
[null,null,145]
[null,null,146]
[null,null,147]
[null,null,148]
[null,null,149]
[null,null,150]
[null,null,151]
[null,null,152]
[null,null,153]
[null,null,154]
[null,null,155]
[null,null,156]
[null,null,157]
[null,null,158]
[null,null,159]
[null,null,160]
[null,null,161]
[null,null,162]
[null,null,163]
[null,null,164]
[null,null,165]
[null,null,166]
[null,null,167]
[null,null,168]
[null,null,169]
[null,null,170]
[null,null,171]
[null,null,172]
[null,null,173]
[null,null,174]
[null,null,175]
[null,null,176]
[null,null,177]
[null,null,178]
[null,null,179]
[null,null,180]
[null,null,181]
[null,null,182]
[null,null,183]
[null,null,184]
[null,null,185]
[null,null,186]
[null,null,187]
[null,null,188]
[null,null,189]
[null,null,190]
[null,null,191]
[null,null,192]
[null,null,193]
[null,null,194]
[null,null,195]
[null,null,196]
[null,null,197]
[null,null,198]
[null,null,199]
[null,null,200]
[null,null,201]
[null,null,202]
[null,null,203]
[null,null,204]
[null,null,205]
[null,null,206]
[null,null,207]
[null,null,208]
[null,null,209]
[null,null,210]
[null,null,211]
[null,null,212]
[null,null,213]
[null,null,214]
[null,null,215]
[null,null,216]
[null,null,217]
[null,null,218]
[null,null,219]
[null,null,220]
[null,null,221]
[null,null,222]
[null,null,223]
[null,null,224]
[null,null,225]
[null,null,226]
[null,null,227]
[null,null,228]
[null,null,229]
[null,null,230]
[null,null,231]
[null,null,232]
[null,null,233]
[null,null,234]
[null,null,235]
[null,null,236]
[null,null,237]
[null,null,238]
[null,null,239]
[null,null,240]
[null,null,241]
[null,null,242]
[null,null,243]
[null,null,244]
[null,null,245]
[null,null,246]
[null,null,247]
[null,null,248]
[null,null,249]
[null,null,250]
[null,null,251]
[null,null,252]
[null,null,253]
[null,null,254]
[null,null,255]
[null,null,256]
[null,null,257]
[null,null,258]
[null,null,259]
[null,null,260]
[null,null,261]
[null,null,262]
[null,null,263]
[null,null,264]
[null,null,265]
[null,null,266]
[null,null,267]
[null,null,268]
[null,null,269]
[null,null,270]
[null,null,271]
[null,null,272]
[null,null,273]
[null,null,274]
[null,null,275]
[null,null,276]
[null,null,277]
[null,null,278]
[null,null,279]
[null,null,280]
[null,null,281]
[null,null,282]
[null,null,283]
[null,null,284]
[null,null,285]
[null,null,286]
[null,null,287]
[null,null,288]
[null,null,289]
[null,null,290]
[null,null,291]
[null,null,292]
[null,null,293]
[null,null,294]
[null,null,295]
[null,null,296]
[null,null,297]
[null,null,298]
[null,null,299]
[null,null,300]

{"sheet":"Sensitivity 4","index":20,"n_rows":454,"n_cols":56,"rows_kept":454,"cut":false,"hidden":false,"merged":[[114,1,118,1],[119,1,129,1],[130,1,140,1],[141,1,152,1],[9,1,9,2],[10,1,10,2],[39,1,49,1],[50,1,60,1],[61,1,71,1],[72,1,78,1],[86,1,96,1],[97,1,107,1],[29,1,30,1],[29,2,30,2],[9,4,9,5],[9,6,9,8],[9,11,9,13],[9,16,9,18],[18,1,28,1]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,"Number of projects",3,null,null,null,null,true,null,null,null,null,true,null,null,null,null,true,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false]
[]
[null,"Data needed",null,null,"Sensitivity",null,"Haile Selassie avenue",null,null,null,"Source",{"$f":"CONCATENATE(G10,\" lower\")","v":"Haile Selassie avenue lower"},null,null,null,"Source",{"$f":"CONCATENATE(G10,\" upper\")","v":"Haile Selassie avenue upper"},null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source"]
[null,"Indicator",null,null,"Lower","Upper","Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030"]
[null,1,"Project Name",null,null,null,"Haile Selassie avenue",null,null,1,null,{"$f":"L10","v":"Haile Selassie avenue lower"},null,null,1,null,{"$f":"Q10","v":"Haile Selassie avenue upper"},null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1]
[null,2,"Project description",null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,3,"Country",null,null,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1]
[null,4,"State",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,5,"City",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,6,"Base Year",1,null,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1]
[null,7,"Target Year",null,null,null,2030,null,null,1,null,2030,2030,2030,1,null,2030,2030,2030,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1]
[null,8,"Modal split",1,null,null,null,null,null,1,"JICA, NBO master plan pg 2-89",null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,null,null,0.32,0.21,0.24999999999999997,null,null,{"$f":"IF(OR(ISBLANK($E20),ISBLANK(G20)),G20,(G20*(1+$E20)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":0.32},{"$f":"IF(OR(ISBLANK($E20),ISBLANK(H20)),H20,(H20*(1+$E20)/(H$23*(1+$E$23)+H$24*(1+$E$24)+H$25*(1+$E$25)+H$26*(1+$E$26)+H$27*(1+$E$27)+H$28*(1+$E$28)+H$29*(1+$E$29)+H$21*(1+$E$21)+H$22*(1+$E$22)+H$20*(1+$E$20))))","v":0.21},{"$f":"IF(OR(ISBLANK($E20),ISBLANK(I20)),I20,(I20*(1+$E20)/(I$23*(1+$E$23)+I$24*(1+$E$24)+I$25*(1+$E$25)+I$26*(1+$E$26)+I$27*(1+$E$27)+I$28*(1+$E$28)+I$29*(1+$E$29)+I$21*(1+$E$21)+I$22*(1+$E$22)+I$20*(1+$E$20))))","v":0.24999999999999997},null,null,{"$f":"IF(OR(ISBLANK($F20),ISBLANK(G20)),G20,(G20*(1+$F20)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":0.32},{"$f":"IF(OR(ISBLANK($F20),ISBLANK(H20)),H20,(H20*(1+$F20)/(H$23*(1+$F$23)+H$24*(1+$F$24)+H$25*(1+$F$25)+H$26*(1+$F$26)+H$27*(1+$F$27)+H$28*(1+$F$28)+H$29*(1+$F$29)+H$21*(1+$F$21)+H$22*(1+$F$22)+H$20*(1+$F$20))))","v":0.21},0.24999999999999997,null,null,0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005"]
[null,null,"Cycling",null,null,null,0.03,0.04,4.4999999999999998E-2,null,null,{"$f":"IF(OR(ISBLANK($E21),ISBLANK(G21)),G21,(G21*(1+$E21)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":0.03},0.04,4.4999999999999998E-2,null,null,{"$f":"IF(OR(ISBLANK($F21),ISBLANK(G21)),G21,(G21*(1+$F21)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":0.03},0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2]
[null,null,"Bus",null,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.28999999999999998,0.21559888579387185,0.2,null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2]
[null,null,"BRT",null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35]
[null,null,"LRT & rail",null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001]
[null,null,"Motorcycles",null,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01]
[null,null,"Taxi",null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01]
[null,9,"Metropolitan population",1,null,null,3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($E30),ISBLANK(G30)),G30,G30*(1+$E30))","v":3915000},0,0,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F30),ISBLANK(G30)),G30,G30*(1+$F30))","v":3915000},{"$f":"IF(OR(ISBLANK($F30),ISBLANK(H30)),H30,H30*(1+$F30))","v":0},0,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,null,null,null,null,null,7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,0,0,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F31),ISBLANK(G31)),G31,G31*(1+$F31))","v":7140000},0,0,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,10,"Economic growth rate",1,null,null,6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,0,0,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,0,0,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014"]
[null,11,"Average inflation rate",1,null,null,0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,0,0,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,0,0,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011"]
[null,12,"Currency",1,null,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",0,0,1,null,"Kenyan Shilling",0,0,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1]
[null,13,"GDP/capita",1,null,null,172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,0,0,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,0,0,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya"]
[null,14,"Discount rate",1,null,null,0.12,null,null,1,null,0.12,0,0,1,null,0.12,0,0,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1]
[null,15,"Scheme costs",null,null,null,42000000,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",42000000,0,0,null,null,42000000,0,0,null,null,42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County"]
[null,16,"Base Year of prices",1,null,null,2014,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",2014,0,0,null,null,2014,0,0,null,null,2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County"]
[null,17,"Total number of trips per day",1,null,null,60000,109425.2873563215,109425.2873563215,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014",60000,109425.2873563215,109425.2873563215,null,"Jica, 2006",60000,109425.2873563215,109425.2873563215,null,"Jica, 2006",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County"]
[null,18,"Average trip length (Km)",1,null,null,8,8,8,0,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8]
[null,null,"Walking",null,null,null,null,null,null,null,"JICA, NBO master plan Appendix 2-38",{"$f":"IF(OR(ISBLANK($E41),ISBLANK(G41)),G41,G41*(1+$E41))","v":0},0,0,null,null,0,0,0]
[null,null,"Cycling",null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($E42),ISBLANK(G42)),G42,G42*(1+$E42))","v":0},0,0,null,null,0,0,0]
[null,null,"Bus",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"BRT",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"LRT & rail",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Motorcycles",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Taxi",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,19,"Dominant fuel type per mode",1,null,null,null,null,null,1,null,0,0,0,null,null,0,0,0]
[null,null,"Walking",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cycling",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Bus",null,null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"BRT",null,null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"Minibus taxi",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"LRT & rail",null,null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity"]
[null,null,"Cars",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Motorcycles",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Taxi",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Other",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,20,"Average occupancy per mode",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,null,"Walking",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cycling",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Bus",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"BRT",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($E67),ISBLANK(G67)),G67,G67*(1+$E67))","v":0},0,0,null,null,0,0,0]
[null,null,"LRT & rail",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Motorcycles",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Taxi",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,21,"Noise level at a distance of:",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,22,"Value of a statistical life (VSL)",1,null,null,22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,23,"Reference year of VSL data",1,null,null,2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,24,"All cause mortality rate per 100 000 persons",1,null,null,1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,0,0,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,0,0,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012"]
[null,25,"Average number of trips per day",1,null,null,2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,0,0,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,0,0,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013"]
[null,26,"NMT Fatalities per year",1,-0.2,0.2,28,29.730337078651687,26.584269662921347,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2013",22.400000000000002,23.78426966292135,21.267415730337078,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",33.6,35.67640449438202,31.901123595505616,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014"]
[null,27,"NMT Injuries per year",1,-0.2,0.2,105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",84,97.07385431132434,73.498426966292143,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",126,145.61078146698648,110.24764044943821,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014"]
[null,28,"Current value of a transport injury",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,29,"Share of trips affected by scheme",1,null,null,null,null,null,1,null,0,0,0,null,null,0,0,0]
[null,null,"Walking",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cycling",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Bus",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"BRT",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Minibus taxi",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"LRT & rail",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cars",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Motorcycles",null,null,null,1,null,null,null,null,1,0,0,null,null,{"$f":"IF(OR(ISBLANK($F95),ISBLANK(G95)),G95,G95*(1+$F95))","v":1},0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Taxi",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Other",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,30,"Estimated time saving due to scheme",1,null,null,null,null,null,1,null,0,0,0,1,null,0,0,0,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,null,null,5,0.05,null,null,null,5,0.05,0,null,null,5,0.05,0,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05]
[null,null,"Cycling",null,null,null,1,0.01,null,null,null,1,0.01,0,null,null,1,0.01,0,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Bus",null,null,null,-1,-0.01,null,null,null,-1,-0.01,0,null,null,-1,-0.01,0,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"BRT",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Minibus taxi",null,null,null,-1,-0.01,null,null,null,-1,-0.01,0,null,null,-1,-0.01,0,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"LRT & rail",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Cars",null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,0,null,null,-0.70000000000000007,-7.0000000000000001E-3,0,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3]
[null,null,"Motorcycles",null,null,null,1,0.01,null,null,null,1,0.01,0,null,null,1,0.01,0,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Taxi",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Other",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,31,"Fuel levy",1,null,null,6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,0,0,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,0,0,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya"]
[null,32,"Petrol price per litre",1,null,null,143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,0,0,1,"data.worldbank.org/country/Kenya",143.31,0,0,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya"]
[null,33,"Diesel price per litre",1,null,null,131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,0,0,1,"data.worldbank.org/country/Kenya",131.80000000000001,0,0,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya"]
[null,34,"Value Added Tax (VAT)",1,null,null,0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,0,0,1,"data.worldbank.org/country/Kenya",0.13689999999999999,0,0,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya"]
[null,35,"Money saved per person per year",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,36,"Percentage of money saved spent on taxed consumables",2,null,null,null,null,null,0,null,0,0,0,1,null,0,0,0,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,37,"Qualitative criteria weighting",3,null,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13]
[null,null,"Environment",null,null,null,5,null,null,null,null,{"$f":"G116","v":5},null,null,null,null,{"$f":"G116","v":5},null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Health",null,null,null,8,null,null,null,null,{"$f":"G117","v":8},null,null,null,null,{"$f":"G117","v":8},null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Economic",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Social",null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6]
[null,38,"Importance",3,null,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1]
[null,null,"Energy usage",null,null,null,3,null,null,null,null,{"$f":"G121","v":3},null,null,null,null,{"$f":"G121","v":3},null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Emissions",null,null,null,7,null,null,null,null,{"$f":"G122","v":7},null,null,null,null,{"$f":"G122","v":7},null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Noise pollution",null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Physical activity",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Accidents/injuries",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Time saving",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Loss of tax revenue",null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9]
[null,null,"Journey quality",null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Security",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Liveability",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,39,"Qualitative indicator",14,null,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1]
[null,null,"Energy usage",null,null,null,3,6,7.0000000000000009,null,null,{"$f":"G132","v":3},{"$f":"H132","v":6},7.0000000000000009,null,null,{"$f":"G132","v":3},{"$f":"H132","v":6},7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009]
[null,null,"Emissions",null,null,null,4,6,8,null,null,{"$f":"G133","v":4},6,8,null,null,{"$f":"G133","v":4},6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8]
[null,null,"Noise pollution",null,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6]
[null,null,"Physical activity",null,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3]
[null,null,"Accidents/injuries",null,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1]
[null,null,"Time saving",null,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3]
[null,null,"Loss of tax revenue",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Journey quality",null,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4]
[null,null,"Security",null,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8]
[null,null,"Liveability",null,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5]
[null,40,"Description of indicator impacts",25,null,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1]
[null,null,"Project description"]
[null,null,"Energy usage"]
[null,null,"Emissions"]
[null,null,"Noise pollution"]
[null,null,"Physical activity"]
[null,null,"Accidents/injuries"]
[null,null,"Time saving"]
[null,null,"Loss of tax revenue"]
[null,null,"Journey quality"]
[null,null,"Security"]
[null,null,"Liveability"]
[null,41,"Scheme costs",1,null,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1]
[null,null,"1",null,null,null,2015,null,42000000,null,null,{"$f":"G155","v":2015},{"$f":"H155*(1+$E155)","v":0},42000000,null,null,{"$f":"G155","v":2015},null,{"$f":"IF(OR(ISBLANK($F155),ISBLANK(I155)),I155,I155*(1+$F155))","v":42000000},null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000]
[null,null,2,null,null,null,null,null,null,null,null,{"$f":"G156*(1+$E156)","v":0},0,0]
[null,null,3,null,null,null,null,null,null,null,null,0,0,0]
[null,null,4,null,null,null,null,null,null,null,null,0,0,0]
[null,null,5,null,null,null,null,null,null,null,null,0,0,0]
[null,null,6,null,null,null,null,null,null,null,null,0,0,0]
[null,null,7,null,null,null,null,null,null,null,null,0,0,0]
[null,null,8,null,null,null,null,null,null,null,null,0,0,0]
[null,null,9,null,null,null,null,null,null,null,null,0,0,0]
[null,null,10,null,null,null,null,null,null,null,null,0,0,0]
[null,null,11,null,null,null,null,null,null,null,null,0,0,0]
[null,null,12,null,null,null,null,null,null,null,null,0,0,0]
[null,null,13,null,null,null,null,null,null,null,null,0,0,0]
[null,null,14,null,null,null,null,null,null,null,null,0,0,0]
[null,null,15,null,null,null,null,null,null,null,null,0,0,0]
[null,null,16,null,null,null,null,null,null,null,null,0,0,0]
[null,null,17,null,null,null,null,null,null,null,null,0,0,0]
[null,null,18,null,null,null,null,null,null,null,null,0,0,0]
[null,null,19,null,null,null,null,null,null,null,null,0,0,0]
[null,null,20,null,null,null,null,null,null,null,null,0,0,0]
[null,null,21,null,null,null,null,null,null,null,null,0,0,0]
[null,null,22,null,null,null,null,null,null,null,null,0,0,0]
[null,null,23,null,null,null,null,null,null,null,null,0,0,0]
[null,null,24,null,null,null,null,null,null,null,null,0,0,0]
[null,null,25,null,null,null,null,null,null,null,null,0,0,0]
[null,null,26,null,null,null,null,null,null,null,null,0,0,0]
[null,null,27,null,null,null,null,null,null,null,null,0,0,0]
[null,null,28,null,null,null,null,null,null,null,null,0,0,0]
[null,null,29,null,null,null,null,null,null,null,null,0,0,0]
[null,null,30,null,null,null,null,null,null,null,null,0,0,0]
[null,null,31,null,null,null,null,null,null,null,null,0,0,0]
[null,null,32,null,null,null,null,null,null,null,null,0,0,0]
[null,null,33,null,null,null,null,null,null,null,null,0,0,0]
[null,null,34,null,null,null,null,null,null,null,null,0,0,0]
[null,null,35,null,null,null,null,null,null,null,null,0,0,0]
[null,null,36,null,null,null,null,null,null,null,null,0,0,0]
[null,null,37,null,null,null,null,null,null,null,null,0,0,0]
[null,null,38,null,null,null,null,null,null,null,null,0,0,0]
[null,null,39,null,null,null,null,null,null,null,null,0,0,0]
[null,null,40,null,null,null,null,null,null,null,null,0,0,0]
[null,null,41,null,null,null,null,null,null,null,null,0,0,0]
[null,null,42,null,null,null,null,null,null,null,null,0,0,0]
[null,null,43,null,null,null,null,null,null,null,null,0,0,0]
[null,null,44,null,null,null,null,null,null,null,null,0,0,0]
[null,null,45,null,null,null,null,null,null,null,null,0,0,0]
[null,null,46,null,null,null,null,null,null,null,null,0,0,0]
[null,null,47,null,null,null,null,null,null,null,null,0,0,0]
[null,null,48,null,null,null,null,null,null,null,null,0,0,0]
[null,null,49,null,null,null,null,null,null,null,null,0,0,0]
[null,null,50,null,null,null,null,null,null,null,null,0,0,0]
[null,null,51,null,null,null,null,null,null,null,null,0,0,0]
[null,null,52,null,null,null,null,null,null,null,null,0,0,0]
[null,null,53,null,null,null,null,null,null,null,null,0,0,0]
[null,null,54,null,null,null,null,null,null,null,null,0,0,0]
[null,null,55,null,null,null,null,null,null,null,null,0,0,0]
[null,null,56,null,null,null,null,null,null,null,null,0,0,0]
[null,null,57,null,null,null,null,null,null,null,null,0,0,0]
[null,null,58,null,null,null,null,null,null,null,null,0,0,0]
[null,null,59,null,null,null,null,null,null,null,null,0,0,0]
[null,null,60,null,null,null,null,null,null,null,null,0,0,0]
[null,null,61,null,null,null,null,null,null,null,null,0,0,0]
[null,null,62,null,null,null,null,null,null,null,null,0,0,0]
[null,null,63,null,null,null,null,null,null,null,null,0,0,0]
[null,null,64,null,null,null,null,null,null,null,null,0,0,0]
[null,null,65,null,null,null,null,null,null,null,null,0,0,0]
[null,null,66,null,null,null,null,null,null,null,null,{"$f":"G220*(1+$E220)","v":0},0,0]
[null,null,67,null,null,null,null,null,null,null,null,0,0,0]
[null,null,68,null,null,null,null,null,null,null,null,0,0,0]
[null,null,69,null,null,null,null,null,null,null,null,0,0,0]
[null,null,70,null,null,null,null,null,null,null,null,0,0,0]
[null,null,71,null,null,null,null,null,null,null,null,0,0,0]
[null,null,72,null,null,null,null,null,null,null,null,0,0,0]
[null,null,73,null,null,null,null,null,null,null,null,0,0,0]
[null,null,74,null,null,null,null,null,null,null,null,0,0,0]
[null,null,75,null,null,null,null,null,null,null,null,0,0,0]
[null,null,76,null,null,null,null,null,null,null,null,0,0,0]
[null,null,77,null,null,null,null,null,null,null,null,0,0,0]
[null,null,78,null,null,null,null,null,null,null,null,0,0,0]
[null,null,79,null,null,null,null,null,null,null,null,0,0,0]
[null,null,80,null,null,null,null,null,null,null,null,0,0,0]
[null,null,81,null,null,null,null,null,null,null,null,0,0,0]
[null,null,82,null,null,null,null,null,null,null,null,0,0,0]
[null,null,83,null,null,null,null,null,null,null,null,0,0,0]
[null,null,84,null,null,null,null,null,null,null,null,0,0,0]
[null,null,85,null,null,null,null,null,null,null,null,0,0,0]
[null,null,86,null,null,null,null,null,null,null,null,0,0,0]
[null,null,87,null,null,null,null,null,null,null,null,0,0,0]
[null,null,88,null,null,null,null,null,null,null,null,0,0,0]
[null,null,89,null,null,null,null,null,null,null,null,0,0,0]
[null,null,90,null,null,null,null,null,null,null,null,0,0,0]
[null,null,91,null,null,null,null,null,null,null,null,0,0,0]
[null,null,92,null,null,null,null,null,null,null,null,0,0,0]
[null,null,93,null,null,null,null,null,null,null,null,0,0,0]
[null,null,94,null,null,null,null,null,null,null,null,0,0,0]
[null,null,95,null,null,null,null,null,null,null,null,0,0,0]
[null,null,96,null,null,null,null,null,null,null,null,0,0,0]
[null,null,97,null,null,null,null,null,null,null,null,0,0,0]
[null,null,98,null,null,null,null,null,null,null,null,0,0,0]
[null,null,99,null,null,null,null,null,null,null,null,0,0,0]
[null,null,100,null,null,null,null,null,null,null,null,0,0,0]
[null,null,101,null,null,null,null,null,null,null,null,0,0,0]
[null,null,102,null,null,null,null,null,null,null,null,0,0,0]
[null,null,103,null,null,null,null,null,null,null,null,0,0,0]
[null,null,104,null,null,null,null,null,null,null,null,0,0,0]
[null,null,105,null,null,null,null,null,null,null,null,0,0,0]
[null,null,106,null,null,null,null,null,null,null,null,0,0,0]
[null,null,107,null,null,null,null,null,null,null,null,0,0,0]
[null,null,108,null,null,null,null,null,null,null,null,0,0,0]
[null,null,109,null,null,null,null,null,null,null,null,0,0,0]
[null,null,110,null,null,null,null,null,null,null,null,0,0,0]
[null,null,111,null,null,null,null,null,null,null,null,0,0,0]
[null,null,112,null,null,null,null,null,null,null,null,0,0,0]
[null,null,113,null,null,null,null,null,null,null,null,0,0,0]
[null,null,114,null,null,null,null,null,null,null,null,0,0,0]
[null,null,115,null,null,null,null,null,null,null,null,0,0,0]
[null,null,116,null,null,null,null,null,null,null,null,0,0,0]
[null,null,117,null,null,null,null,null,null,null,null,0,0,0]
[null,null,118,null,null,null,null,null,null,null,null,0,0,0]
[null,null,119,null,null,null,null,null,null,null,null,0,0,0]
[null,null,120,null,null,null,null,null,null,null,null,0,0,0]
[null,null,121,null,null,null,null,null,null,null,null,0,0,0]
[null,null,122,null,null,null,null,null,null,null,null,0,0,0]
[null,null,123,null,null,null,null,null,null,null,null,0,0,0]
[null,null,124,null,null,null,null,null,null,null,null,0,0,0]
[null,null,125,null,null,null,null,null,null,null,null,0,0,0]
[null,null,126,null,null,null,null,null,null,null,null,0,0,0]
[null,null,127,null,null,null,null,null,null,null,null,0,0,0]
[null,null,128,null,null,null,null,null,null,null,null,0,0,0]
[null,null,129,null,null,null,null,null,null,null,null,0,0,0]
[null,null,130,null,null,null,null,null,null,null,null,{"$f":"G284*(1+$E284)","v":0},0,0]
[null,null,131,null,null,null,null,null,null,null,null,0,0,0]
[null,null,132,null,null,null,null,null,null,null,null,0,0,0]
[null,null,133,null,null,null,null,null,null,null,null,0,0,0]
[null,null,134,null,null,null,null,null,null,null,null,0,0,0]
[null,null,135,null,null,null,null,null,null,null,null,0,0,0]
[null,null,136,null,null,null,null,null,null,null,null,0,0,0]
[null,null,137,null,null,null,null,null,null,null,null,0,0,0]
[null,null,138,null,null,null,null,null,null,null,null,0,0,0]
[null,null,139,null,null,null,null,null,null,null,null,0,0,0]
[null,null,140,null,null,null,null,null,null,null,null,0,0,0]
[null,null,141]
[null,null,142]
[null,null,143]
[null,null,144]
[null,null,145]
[null,null,146]
[null,null,147]
[null,null,148]
[null,null,149]
[null,null,150]
[null,null,151]
[null,null,152]
[null,null,153]
[null,null,154]
[null,null,155]
[null,null,156]
[null,null,157]
[null,null,158]
[null,null,159]
[null,null,160]
[null,null,161]
[null,null,162]
[null,null,163]
[null,null,164]
[null,null,165]
[null,null,166]
[null,null,167]
[null,null,168]
[null,null,169]
[null,null,170]
[null,null,171]
[null,null,172]
[null,null,173]
[null,null,174]
[null,null,175]
[null,null,176]
[null,null,177]
[null,null,178]
[null,null,179]
[null,null,180]
[null,null,181]
[null,null,182]
[null,null,183]
[null,null,184]
[null,null,185]
[null,null,186]
[null,null,187]
[null,null,188]
[null,null,189]
[null,null,190]
[null,null,191]
[null,null,192]
[null,null,193]
[null,null,194]
[null,null,195]
[null,null,196]
[null,null,197]
[null,null,198]
[null,null,199]
[null,null,200]
[null,null,201]
[null,null,202]
[null,null,203]
[null,null,204]
[null,null,205]
[null,null,206]
[null,null,207]
[null,null,208]
[null,null,209]
[null,null,210]
[null,null,211]
[null,null,212]
[null,null,213]
[null,null,214]
[null,null,215]
[null,null,216]
[null,null,217]
[null,null,218]
[null,null,219]
[null,null,220]
[null,null,221]
[null,null,222]
[null,null,223]
[null,null,224]
[null,null,225]
[null,null,226]
[null,null,227]
[null,null,228]
[null,null,229]
[null,null,230]
[null,null,231]
[null,null,232]
[null,null,233]
[null,null,234]
[null,null,235]
[null,null,236]
[null,null,237]
[null,null,238]
[null,null,239]
[null,null,240]
[null,null,241]
[null,null,242]
[null,null,243]
[null,null,244]
[null,null,245]
[null,null,246]
[null,null,247]
[null,null,248]
[null,null,249]
[null,null,250]
[null,null,251]
[null,null,252]
[null,null,253]
[null,null,254]
[null,null,255]
[null,null,256]
[null,null,257]
[null,null,258]
[null,null,259]
[null,null,260]
[null,null,261]
[null,null,262]
[null,null,263]
[null,null,264]
[null,null,265]
[null,null,266]
[null,null,267]
[null,null,268]
[null,null,269]
[null,null,270]
[null,null,271]
[null,null,272]
[null,null,273]
[null,null,274]
[null,null,275]
[null,null,276]
[null,null,277]
[null,null,278]
[null,null,279]
[null,null,280]
[null,null,281]
[null,null,282]
[null,null,283]
[null,null,284]
[null,null,285]
[null,null,286]
[null,null,287]
[null,null,288]
[null,null,289]
[null,null,290]
[null,null,291]
[null,null,292]
[null,null,293]
[null,null,294]
[null,null,295]
[null,null,296]
[null,null,297]
[null,null,298]
[null,null,299]
[null,null,300]

{"sheet":"Sensitivity 5","index":21,"n_rows":454,"n_cols":56,"rows_kept":454,"cut":false,"hidden":false,"merged":[[114,1,118,1],[119,1,129,1],[130,1,140,1],[141,1,152,1],[9,1,9,2],[10,1,10,2],[39,1,49,1],[50,1,60,1],[61,1,71,1],[72,1,78,1],[86,1,96,1],[97,1,107,1],[29,1,30,1],[29,2,30,2],[9,4,9,5],[9,6,9,8],[9,11,9,13],[9,16,9,18],[18,1,28,1]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,"Number of projects",3,null,null,null,null,true,null,null,null,null,true,null,null,null,null,true,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false]
[]
[null,"Data needed",null,null,"Sensitivity",null,"Haile Selassie avenue",null,null,null,"Source",{"$f":"CONCATENATE(G10,\" lower\")","v":"Haile Selassie avenue lower"},null,null,null,"Source",{"$f":"CONCATENATE(G10,\" upper\")","v":"Haile Selassie avenue upper"},null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source"]
[null,"Indicator",null,null,"Lower","Upper","Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030"]
[null,1,"Project Name",null,null,null,"Haile Selassie avenue",null,null,1,null,{"$f":"L10","v":"Haile Selassie avenue lower"},null,null,1,null,{"$f":"Q10","v":"Haile Selassie avenue upper"},null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1]
[null,2,"Project description",null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,3,"Country",null,null,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1]
[null,4,"State",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,5,"City",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,6,"Base Year",1,null,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1]
[null,7,"Target Year",null,null,null,2030,null,null,1,null,2030,2030,2030,1,null,2030,2030,2030,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1]
[null,8,"Modal split",1,null,null,null,null,null,1,"JICA, NBO master plan pg 2-89",null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,-0.3,0.5,0.32,0.21,0.24999999999999997,null,null,{"$f":"IF(OR(ISBLANK($E20),ISBLANK(G20)),\"\",(G20*(1+$E20)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":0.26092020966802559},{"$f":"IF(OR(ISBLANK($E20),ISBLANK(H20)),\"\",(H20*(1+$E20)/(H$23*(1+$E$23)+H$24*(1+$E$24)+H$25*(1+$E$25)+H$26*(1+$E$26)+H$27*(1+$E$27)+H$28*(1+$E$28)+H$29*(1+$E$29)+H$21*(1+$E$21)+H$22*(1+$E$22)+H$20*(1+$E$20))))","v":0.17280752883236294},0.20746887966804978,null,null,{"$f":"IF(OR(ISBLANK($F20),ISBLANK(G20)),\"\",(G20*(1+$F20)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":0.38104310550130982},{"$f":"IF(OR(ISBLANK($F20),ISBLANK(H20)),\"\",(H20*(1+$F20)/(H$23*(1+$F$23)+H$24*(1+$F$24)+H$25*(1+$F$25)+H$26*(1+$F$26)+H$27*(1+$F$27)+H$28*(1+$F$28)+H$29*(1+$F$29)+H$21*(1+$F$21)+H$22*(1+$F$22)+H$20*(1+$F$20))))","v":0.22930052542334214},0.27260831637103805,null,null,0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005"]
[null,null,"Cycling",null,-0.2,0.2,0.03,0.04,4.4999999999999998E-2,null,null,{"$f":"IF(OR(ISBLANK($E21),ISBLANK(G21)),\"\",(G21*(1+$E21)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":2.7955736750145604E-2},3.761796546010622E-2,4.2679312388855958E-2,null,null,{"$f":"IF(OR(ISBLANK($F21),ISBLANK(G21)),\"\",(G21*(1+$F21)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":2.8578232912598235E-2},3.4941032445461664E-2,3.9255597557429488E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2]
[null,null,"Bus",null,-0.1,0.1,0.28999999999999998,0.21559888579387185,0.2,null,null,0.30401863715783345,{"$f":"IF(OR(ISBLANK($E22),ISBLANK(H22)),\"\",(H22*(1+$E22)/(H$23*(1+$E$23)+H$24*(1+$E$24)+H$25*(1+$E$25)+H$26*(1+$E$26)+H$27*(1+$E$27)+H$28*(1+$E$28)+H$29*(1+$E$29)+H$21*(1+$E$21)+H$22*(1+$E$22)+H$20*(1+$E$20))))","v":0.22810475922275411},{"$f":"IF(OR(ISBLANK($E22),ISBLANK(I22)),\"\",(I22*(1+$E22)/(I$23*(1+$E$23)+I$24*(1+$E$24)+I$25*(1+$E$25)+I$26*(1+$E$26)+I$27*(1+$E$27)+I$28*(1+$E$28)+I$29*(1+$E$29)+I$21*(1+$E$21)+I$22*(1+$E$22)+I$20*(1+$E$20))))","v":0.21339656194427983},null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.2532348971977455,0.17263692562712429,0.15993021227100904,null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2]
[null,null,"BRT",null,-0.5,0.05,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,-0.15,0.6,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,6.9306930693069313E-2,0.37825899026150506,0.35269709543568467,null,null,8.891005795030564E-2,0.44089937876863883,0.40709508578075021,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35]
[null,null,"LRT & rail",null,-0.05,0.06,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,0,0.08,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.32615026208503206,0.17019444244333401,0.16004742145820985,null,null,0.24005715646582523,0.11381992654718545,0.10599011340505962,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001]
[null,null,"Motorcycles",null,0,0.03,0.01,4.1782729805013921E-3,0.01,null,null,1.1648223645894001E-2,4.911816520731139E-3,1.1855364552459989E-2,null,null,8.1765499722156066E-3,3.1327701443963707E-3,7.4876417563245132E-3,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01]
[null,null,"Taxi",null,0,0.06,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,0,0.05,0,6.8941504178272979E-3,0.01,null,null,0,8.1044972592063808E-3,1.1855364552459989E-2,null,null,0,5.2694410438511776E-3,7.6330328583890678E-3,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01]
[null,9,"Metropolitan population",1,-0.1,0.5,3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($E30),ISBLANK(G30)),\"\",G30*(1+$E30))","v":3523500},"","",1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F30),ISBLANK(G30)),\"\",G30*(1+$F30))","v":5872500},{"$f":"IF(OR(ISBLANK($F30),ISBLANK(H30)),\"\",H30*(1+$F30))","v":""},"",1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,null,null,null,-0.1,0.5,7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",6426000,"","",1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F31),ISBLANK(G31)),\"\",G31*(1+$F31))","v":10710000},"","",1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,10,"Economic growth rate",1,-0.1,0.5,6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",{"$f":"IF(OR(ISBLANK($E32),ISBLANK(G32)),\"\",G32*(1+$E32))","v":5.67E-2},"","",1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",9.4500000000000001E-2,"","",1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014"]
[null,11,"Average inflation rate",1,-0.1,0.5,0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",{"$f":"IF(OR(ISBLANK($E33),ISBLANK(G33)),\"\",G33*(1+$E33))","v":0.12619394911017631},"","",1,"data.worldbank.org/country/Kenya Year: 2011",0.21032324851696049,"","",1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011"]
[null,12,"Currency",1,-0.1,0.5,"Kenyan Shilling",null,null,1,null,{"$f":"G34","v":"Kenyan Shilling"},"","",1,null,{"$f":"G34","v":"Kenyan Shilling"},"","",1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1]
[null,13,"GDP/capita",1,-0.1,0.5,172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",154960.91100000002,"","",1,"World Development Indicators, WB, year: 2010, scope: Kenya",258268.185,"","",1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya"]
[null,14,"Discount rate",1,-0.1,0.5,0.12,null,null,1,null,0.108,"","",1,null,0.18,"","",1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1]
[null,15,"Scheme costs",null,-0.1,0.5,42000000,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",37800000,"","",null,null,63000000,"","",null,null,42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County"]
[null,16,"Base Year of prices",1,-0.1,0.5,2014,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",{"$f":"G38","v":2014},"","",null,null,{"$f":"G38","v":2014},"","",null,null,2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County"]
[null,17,"Total number of trips per day",1,-0.1,0.5,60000,109425.2873563215,109425.2873563215,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014",54000,98482.758620689347,98482.758620689347,null,"Jica, 2006",90000,164137.93103448226,164137.93103448226,null,"Jica, 2006",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County"]
[null,18,"Average trip length (Km)",1,-0.1,0.5,8,8,8,0,null,7.2,7.2,7.2,null,null,12,12,12,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8]
[null,null,"Walking",null,-0.1,0.5,null,null,null,null,"JICA, NBO master plan Appendix 2-38","","","",null,null,"","",""]
[null,null,"Cycling",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Bus",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"BRT",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Minibus taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"LRT & rail",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cars",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Motorcycles",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Other",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,19,"Dominant fuel type per mode",1,-0.1,0.5,null,null,null,1,null,"","","",null,null,"","",""]
[null,null,"Walking",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cycling",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Bus",null,-0.1,0.5,"Diesel","Diesel","Diesel",null,null,{"$f":"G54","v":"Diesel"},{"$f":"H54","v":"Diesel"},"Diesel",null,null,{"$f":"G54","v":"Diesel"},{"$f":"H54","v":"Diesel"},"Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"BRT",null,-0.1,0.5,"Diesel","Diesel","Diesel",null,null,{"$f":"G55","v":"Diesel"},"Diesel","Diesel",null,null,{"$f":"G55","v":"Diesel"},"Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"Minibus taxi",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"LRT & rail",null,-0.1,0.5,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity"]
[null,null,"Cars",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Motorcycles",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Taxi",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Other",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,20,"Average occupancy per mode",1,-0.1,0.5,null,null,null,0,null,{"$f":"IF(OR(ISBLANK($E62),ISBLANK(G62)),\"\",G62*(1+$E62))","v":""},"","",null,null,"","",""]
[null,null,"Walking",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cycling",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Bus",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"BRT",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Minibus taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"LRT & rail",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cars",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Motorcycles",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Other",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,21,"Noise level at a distance of:",1,-0.1,0.5,null,null,null,0,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,22,"Value of a statistical life (VSL)",1,-0.1,0.5,22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",19920856.329,"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",33201427.214999996,"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,23,"Reference year of VSL data",1,-0.1,0.5,2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",{"$f":"G81","v":2007},"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",{"$f":"G81","v":2007},"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,24,"All cause mortality rate per 100 000 persons",1,-0.1,0.5,1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1145.97,"","",1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1909.9499999999998,"","",1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012"]
[null,25,"Average number of trips per day",1,-0.1,0.5,2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.1059999999999999,"","",1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",3.51,"","",1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013"]
[null,26,"NMT Fatalities per year",1,-0.1,0.5,28,29.730337078651687,26.584269662921347,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2013",25.2,26.75730337078652,23.925842696629214,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",42,44.59550561797753,39.876404494382022,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014"]
[null,27,"NMT Injuries per year",1,-0.1,0.5,105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",94.5,109.20808610023987,82.685730337078667,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",157.5,182.01347683373311,137.80955056179778,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014"]
[null,28,"Current value of a transport injury",1,-0.1,0.5,null,null,null,0,null,"","","",null,null,"","",""]
[null,29,"Share of trips affected by scheme",1,-0.1,0.5,null,null,null,1,null,"","","",null,null,"","",""]
[null,null,"Walking",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cycling",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Bus",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"BRT",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Minibus taxi",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"LRT & rail",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cars",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Motorcycles",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,{"$f":"IF(OR(ISBLANK($F95),ISBLANK(G95)),\"\",G95*(1+$F95))","v":1.5},"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Taxi",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Other",null,-0.1,0.5,1,null,null,null,null,0.9,null,"",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,30,"Estimated time saving due to scheme",1,-0.1,0.5,null,null,null,1,null,"",null,"",1,null,"","","",1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,-0.1,0.5,5,0.05,null,null,null,4.5,null,"",null,null,7.5,7.5000000000000011E-2,"",null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05]
[null,null,"Cycling",null,-0.1,0.5,1,0.01,null,null,null,0.9,null,"",null,null,1.5,1.4999999999999999E-2,"",null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Bus",null,-0.1,0.5,-1,-0.01,null,null,null,-0.9,null,"",null,null,-1.5,-1.4999999999999999E-2,"",null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"BRT",null,-0.1,0.5,0,0,null,null,null,0,null,"",null,null,0,0,"",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Minibus taxi",null,-0.1,0.5,-1,-0.01,null,null,null,-0.9,-9.0000000000000011E-3,"",null,null,-1.5,-1.4999999999999999E-2,"",null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"LRT & rail",null,-0.1,0.5,0,0,null,null,null,0,0,"",null,null,0,0,"",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Cars",null,-0.1,0.5,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.63000000000000012,-6.3E-3,"",null,null,-1.05,-1.0500000000000001E-2,"",null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3]
[null,null,"Motorcycles",null,-0.1,0.5,1,0.01,null,null,null,0.9,9.0000000000000011E-3,"",null,null,1.5,1.4999999999999999E-2,"",null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Taxi",null,-0.1,0.5,0,0,null,null,null,0,0,"",null,null,0,0,"",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Other",null,-0.1,0.5,0,0,null,null,null,0,0,"",null,null,0,0,"",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,31,"Fuel levy",1,-0.1,0.5,6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",5.6520828972158314E-2,"","",1,"data.worldbank.org/country/Kenya",9.4201381620263855E-2,"","",1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya"]
[null,32,"Petrol price per litre",1,-0.1,0.5,143.31,null,null,1,"data.worldbank.org/country/Kenya",128.97900000000001,"","",1,"data.worldbank.org/country/Kenya",214.965,"","",1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya"]
[null,33,"Diesel price per litre",1,-0.1,0.5,131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",118.62000000000002,"","",1,"data.worldbank.org/country/Kenya",197.70000000000002,"","",1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya"]
[null,34,"Value Added Tax (VAT)",1,-0.1,0.5,0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.12321,"","",1,"data.worldbank.org/country/Kenya",0.20534999999999998,"","",1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya"]
[null,35,"Money saved per person per year",1,null,null,null,null,null,0,null,"","","",null,null,"","",""]
[null,36,"Percentage of money saved spent on taxed consumables",2,null,null,null,null,null,0,null,"","","",1,null,"","","",1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,37,"Qualitative criteria weighting",3,null,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13]
[null,null,"Environment",null,null,null,5,null,null,null,null,{"$f":"G116","v":5},null,null,null,null,{"$f":"G116","v":5},null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Health",null,null,null,8,null,null,null,null,{"$f":"G117","v":8},null,null,null,null,{"$f":"G117","v":8},null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Economic",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Social",null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6]
[null,38,"Importance",3,null,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1]
[null,null,"Energy usage",null,null,null,3,null,null,null,null,{"$f":"G121","v":3},null,null,null,null,{"$f":"G121","v":3},null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Emissions",null,null,null,7,null,null,null,null,{"$f":"G122","v":7},null,null,null,null,{"$f":"G122","v":7},null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Noise pollution",null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Physical activity",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Accidents/injuries",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Time saving",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Loss of tax revenue",null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9]
[null,null,"Journey quality",null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Security",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Liveability",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,39,"Qualitative indicator",14,null,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1]
[null,null,"Energy usage",null,-0.1,0.5,3,6,7.0000000000000009,null,null,{"$f":"G132","v":3},{"$f":"H132","v":6},7.0000000000000009,null,null,{"$f":"G132","v":3},{"$f":"H132","v":6},7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009]
[null,null,"Emissions",null,-0.1,0.5,4,6,8,null,null,{"$f":"G133","v":4},6,8,null,null,{"$f":"G133","v":4},6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8]
[null,null,"Noise pollution",null,-0.1,0.5,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6]
[null,null,"Physical activity",null,-0.1,0.5,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3]
[null,null,"Accidents/injuries",null,-0.1,0.5,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1]
[null,null,"Time saving",null,-0.1,0.5,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3]
[null,null,"Loss of tax revenue",null,-0.1,0.5,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Journey quality",null,-0.1,0.5,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4]
[null,null,"Security",null,-0.1,0.5,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8]
[null,null,"Liveability",null,-0.1,0.5,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5]
[null,40,"Description of indicator impacts",25,null,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1]
[null,null,"Project description"]
[null,null,"Energy usage"]
[null,null,"Emissions"]
[null,null,"Noise pollution"]
[null,null,"Physical activity"]
[null,null,"Accidents/injuries"]
[null,null,"Time saving"]
[null,null,"Loss of tax revenue"]
[null,null,"Journey quality"]
[null,null,"Security"]
[null,null,"Liveability"]
[null,41,"Scheme costs",1,null,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1]
[null,null,"1",null,-0.1,0.5,2015,null,42000000,null,null,{"$f":"G155","v":2015},{"$f":"H155*(1+$E155)","v":0},{"$f":"IF(OR(ISBLANK($E155),ISBLANK(I155)),\"\",I155*(1+$E155))","v":37800000},null,null,{"$f":"G155","v":2015},null,{"$f":"IF(OR(ISBLANK($F155),ISBLANK(I155)),\"\",I155*(1+$F155))","v":63000000},null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000]
[null,null,2,null,null,null,null,null,null,null,null,{"$f":"G156","v":0},0,{"$f":"I156*(1+$E156)","v":0},null,null,{"$f":"G156","v":0},null,{"$f":"IF(OR(ISBLANK($F156),ISBLANK(I156)),\"\",I156*(1+$F156))","v":""}]
[null,null,3,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,4,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,5,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,6,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,7,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,8,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,9,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,10,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,11,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,12,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,13,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,14,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,15,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,16,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,17,null,null,null,null,null,null,null,null,0,{"$f":"H171*(1+$E171)","v":0},0,null,null,0,null,""]
[null,null,18,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,19,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,20,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,21,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,22,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,23,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,24,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,25,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,26,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,27,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,28,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,29,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,30,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,31,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,32,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,33,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,34,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,35,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,36,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,37,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,38,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,39,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,40,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,41,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,42,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,43,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,44,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,45,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,46,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,47,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,48,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,49,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,50,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,51,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,52,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,53,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,54,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,55,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,56,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,57,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,58,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,59,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,60,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,61,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,62,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,63,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,64,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,65,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,66,null,null,null,null,null,null,null,null,{"$f":"G220","v":0},0,0,null,null,{"$f":"G220","v":0},null,{"$f":"IF(OR(ISBLANK($F220),ISBLANK(I220)),\"\",I220*(1+$F220))","v":""}]
[null,null,67,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,68,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,69,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,70,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,71,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,72,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,73,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,74,null,null,null,null,null,null,null,null,{"$f":"G228*(1+$E228)","v":0},0,0]
[null,null,75,null,null,null,null,null,null,null,null,0,0,0]
[null,null,76,null,null,null,null,null,null,null,null,0,0,0]
[null,null,77,null,null,null,null,null,null,null,null,0,0,0]
[null,null,78,null,null,null,null,null,null,null,null,0,0,0]
[null,null,79,null,null,null,null,null,null,null,null,0,0,0]
[null,null,80,null,null,null,null,null,null,null,null,0,0,0]
[null,null,81,null,null,null,null,null,null,null,null,0,0,0]
[null,null,82,null,null,null,null,null,null,null,null,0,0,0]
[null,null,83,null,null,null,null,null,null,null,null,0,0,0]
[null,null,84,null,null,null,null,null,null,null,null,0,0,0]
[null,null,85,null,null,null,null,null,null,null,null,0,0,0]
[null,null,86,null,null,null,null,null,null,null,null,0,0,0]
[null,null,87,null,null,null,null,null,null,null,null,0,0,0]
[null,null,88,null,null,null,null,null,null,null,null,0,0,0]
[null,null,89,null,null,null,null,null,null,null,null,0,0,0]
[null,null,90,null,null,null,null,null,null,null,null,0,0,0]
[null,null,91,null,null,null,null,null,null,null,null,0,0,0]
[null,null,92,null,null,null,null,null,null,null,null,0,0,0]
[null,null,93,null,null,null,null,null,null,null,null,0,0,0]
[null,null,94,null,null,null,null,null,null,null,null,0,0,0]
[null,null,95,null,null,null,null,null,null,null,null,0,0,0]
[null,null,96,null,null,null,null,null,null,null,null,0,0,0]
[null,null,97,null,null,null,null,null,null,null,null,0,0,0]
[null,null,98,null,null,null,null,null,null,null,null,0,0,0]
[null,null,99,null,null,null,null,null,null,null,null,0,0,0]
[null,null,100,null,null,null,null,null,null,null,null,0,0,0]
[null,null,101,null,null,null,null,null,null,null,null,0,0,0]
[null,null,102,null,null,null,null,null,null,null,null,0,0,0]
[null,null,103,null,null,null,null,null,null,null,null,0,0,0]
[null,null,104,null,null,null,null,null,null,null,null,0,0,0]
[null,null,105,null,null,null,null,null,null,null,null,0,0,0]
[null,null,106,null,null,null,null,null,null,null,null,0,0,0]
[null,null,107,null,null,null,null,null,null,null,null,0,0,0]
[null,null,108,null,null,null,null,null,null,null,null,0,0,0]
[null,null,109,null,null,null,null,null,null,null,null,0,0,0]
[null,null,110,null,null,null,null,null,null,null,null,0,0,0]
[null,null,111,null,null,null,null,null,null,null,null,0,0,0]
[null,null,112,null,null,null,null,null,null,null,null,0,0,0]
[null,null,113,null,null,null,null,null,null,null,null,0,0,0]
[null,null,114,null,null,null,null,null,null,null,null,0,0,0]
[null,null,115,null,null,null,null,null,null,null,null,0,0,0]
[null,null,116,null,null,null,null,null,null,null,null,0,0,0]
[null,null,117,null,null,null,null,null,null,null,null,0,0,0]
[null,null,118,null,null,null,null,null,null,null,null,0,0,0]
[null,null,119,null,null,null,null,null,null,null,null,0,0,0]
[null,null,120,null,null,null,null,null,null,null,null,0,0,0]
[null,null,121,null,null,null,null,null,null,null,null,0,0,0]
[null,null,122,null,null,null,null,null,null,null,null,0,0,0]
[null,null,123,null,null,null,null,null,null,null,null,0,0,0]
[null,null,124,null,null,null,null,null,null,null,null,0,0,0]
[null,null,125,null,null,null,null,null,null,null,null,0,0,0]
[null,null,126,null,null,null,null,null,null,null,null,0,0,0]
[null,null,127,null,null,null,null,null,null,null,null,0,0,0]
[null,null,128,null,null,null,null,null,null,null,null,0,0,0]
[null,null,129,null,null,null,null,null,null,null,null,0,0,0]
[null,null,130,null,null,null,null,null,null,null,null,0,0,0]
[null,null,131,null,null,null,null,null,null,null,null,0,0,0]
[null,null,132,null,null,null,null,null,null,null,null,0,0,0]
[null,null,133,null,null,null,null,null,null,null,null,{"$f":"G287*(1+$E287)","v":0},0,0]
[null,null,134,null,null,null,null,null,null,null,null,0,0,0]
[null,null,135,null,null,null,null,null,null,null,null,0,0,0]
[null,null,136,null,null,null,null,null,null,null,null,0,0,0]
[null,null,137,null,null,null,null,null,null,null,null,0,0,0]
[null,null,138,null,null,null,null,null,null,null,null,0,0,0]
[null,null,139,null,null,null,null,null,null,null,null,0,0,0]
[null,null,140,null,null,null,null,null,null,null,null,0,0,0]
[null,null,141]
[null,null,142]
[null,null,143]
[null,null,144]
[null,null,145]
[null,null,146]
[null,null,147]
[null,null,148]
[null,null,149]
[null,null,150]
[null,null,151]
[null,null,152]
[null,null,153]
[null,null,154]
[null,null,155]
[null,null,156]
[null,null,157]
[null,null,158]
[null,null,159]
[null,null,160]
[null,null,161]
[null,null,162]
[null,null,163]
[null,null,164]
[null,null,165]
[null,null,166]
[null,null,167]
[null,null,168]
[null,null,169]
[null,null,170]
[null,null,171]
[null,null,172]
[null,null,173]
[null,null,174]
[null,null,175]
[null,null,176]
[null,null,177]
[null,null,178]
[null,null,179]
[null,null,180]
[null,null,181]
[null,null,182]
[null,null,183]
[null,null,184]
[null,null,185]
[null,null,186]
[null,null,187]
[null,null,188]
[null,null,189]
[null,null,190]
[null,null,191]
[null,null,192]
[null,null,193]
[null,null,194]
[null,null,195]
[null,null,196]
[null,null,197]
[null,null,198]
[null,null,199]
[null,null,200]
[null,null,201]
[null,null,202]
[null,null,203]
[null,null,204]
[null,null,205]
[null,null,206]
[null,null,207]
[null,null,208]
[null,null,209]
[null,null,210]
[null,null,211]
[null,null,212]
[null,null,213]
[null,null,214]
[null,null,215]
[null,null,216]
[null,null,217]
[null,null,218]
[null,null,219]
[null,null,220]
[null,null,221]
[null,null,222]
[null,null,223]
[null,null,224]
[null,null,225]
[null,null,226]
[null,null,227]
[null,null,228]
[null,null,229]
[null,null,230]
[null,null,231]
[null,null,232]
[null,null,233]
[null,null,234]
[null,null,235]
[null,null,236]
[null,null,237]
[null,null,238]
[null,null,239]
[null,null,240]
[null,null,241]
[null,null,242]
[null,null,243]
[null,null,244]
[null,null,245]
[null,null,246]
[null,null,247]
[null,null,248]
[null,null,249]
[null,null,250]
[null,null,251]
[null,null,252]
[null,null,253]
[null,null,254]
[null,null,255]
[null,null,256]
[null,null,257]
[null,null,258]
[null,null,259]
[null,null,260]
[null,null,261]
[null,null,262]
[null,null,263]
[null,null,264]
[null,null,265]
[null,null,266]
[null,null,267]
[null,null,268]
[null,null,269]
[null,null,270]
[null,null,271]
[null,null,272]
[null,null,273]
[null,null,274]
[null,null,275]
[null,null,276]
[null,null,277]
[null,null,278]
[null,null,279]
[null,null,280]
[null,null,281]
[null,null,282]
[null,null,283]
[null,null,284]
[null,null,285]
[null,null,286]
[null,null,287]
[null,null,288]
[null,null,289]
[null,null,290]
[null,null,291]
[null,null,292]
[null,null,293]
[null,null,294]
[null,null,295]
[null,null,296]
[null,null,297]
[null,null,298]
[null,null,299]
[null,null,300]

{"sheet":"Sensitivity 6","index":22,"n_rows":454,"n_cols":56,"rows_kept":454,"cut":false,"hidden":false,"merged":[[114,1,118,1],[119,1,129,1],[130,1,140,1],[141,1,152,1],[9,1,9,2],[10,1,10,2],[39,1,49,1],[50,1,60,1],[61,1,71,1],[72,1,78,1],[86,1,96,1],[97,1,107,1],[29,1,30,1],[29,2,30,2],[9,4,9,5],[9,6,9,8],[9,11,9,13],[9,16,9,18],[18,1,28,1]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,"Number of projects",3,null,null,null,null,true,null,null,null,null,true,null,null,null,null,true,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false]
[]
[null,"Data needed",null,null,"Sensitivity",null,"Haile Selassie avenue",null,null,null,"Source",{"$f":"CONCATENATE(G10,\" lower\")","v":"Haile Selassie avenue lower"},null,null,null,"Source",{"$f":"CONCATENATE(G10,\" upper\")","v":"Haile Selassie avenue upper"},null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source"]
[null,"Indicator",null,null,"Lower","Upper","Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030"]
[null,1,"Project Name",null,null,null,"Haile Selassie avenue",null,null,1,null,{"$f":"L10","v":"Haile Selassie avenue lower"},null,null,1,null,{"$f":"Q10","v":"Haile Selassie avenue upper"},null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1]
[null,2,"Project description",null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,3,"Country",null,null,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1]
[null,4,"State",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,5,"City",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,6,"Base Year",1,null,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1]
[null,7,"Target Year",null,null,null,2030,null,null,1,null,2030,2030,2030,1,null,2030,2030,2030,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1]
[null,8,"Modal split",1,null,null,null,null,null,1,"JICA, NBO master plan pg 2-89",null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,null,null,0.32,0.21,0.24999999999999997,null,null,{"$f":"IF(OR(ISBLANK($E20),ISBLANK(G20)),G20,(G20*(1+$E20)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":0.32},{"$f":"IF(OR(ISBLANK($E20),ISBLANK(H20)),H20,(H20*(1+$E20)/(H$23*(1+$E$23)+H$24*(1+$E$24)+H$25*(1+$E$25)+H$26*(1+$E$26)+H$27*(1+$E$27)+H$28*(1+$E$28)+H$29*(1+$E$29)+H$21*(1+$E$21)+H$22*(1+$E$22)+H$20*(1+$E$20))))","v":0.21},{"$f":"IF(OR(ISBLANK($E20),ISBLANK(I20)),I20,(I20*(1+$E20)/(I$23*(1+$E$23)+I$24*(1+$E$24)+I$25*(1+$E$25)+I$26*(1+$E$26)+I$27*(1+$E$27)+I$28*(1+$E$28)+I$29*(1+$E$29)+I$21*(1+$E$21)+I$22*(1+$E$22)+I$20*(1+$E$20))))","v":0.24999999999999997},null,null,{"$f":"IF(OR(ISBLANK($F20),ISBLANK(G20)),G20,(G20*(1+$F20)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":0.32},{"$f":"IF(OR(ISBLANK($F20),ISBLANK(H20)),H20,(H20*(1+$F20)/(H$23*(1+$F$23)+H$24*(1+$F$24)+H$25*(1+$F$25)+H$26*(1+$F$26)+H$27*(1+$F$27)+H$28*(1+$F$28)+H$29*(1+$F$29)+H$21*(1+$F$21)+H$22*(1+$F$22)+H$20*(1+$F$20))))","v":0.21},0.24999999999999997,null,null,0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005"]
[null,null,"Cycling",null,null,null,0.03,0.04,4.4999999999999998E-2,null,null,{"$f":"IF(OR(ISBLANK($E21),ISBLANK(G21)),G21,(G21*(1+$E21)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":0.03},0.04,4.4999999999999998E-2,null,null,{"$f":"IF(OR(ISBLANK($F21),ISBLANK(G21)),G21,(G21*(1+$F21)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":0.03},0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2]
[null,null,"Bus",null,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.28999999999999998,0.21559888579387185,0.2,null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2]
[null,null,"BRT",null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35]
[null,null,"LRT & rail",null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001]
[null,null,"Motorcycles",null,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01]
[null,null,"Taxi",null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01]
[null,9,"Metropolitan population",1,null,null,3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($E30),ISBLANK(G30)),G30,G30*(1+$E30))","v":3915000},0,0,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F30),ISBLANK(G30)),G30,G30*(1+$F30))","v":3915000},{"$f":"IF(OR(ISBLANK($F30),ISBLANK(H30)),H30,H30*(1+$F30))","v":0},0,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,null,null,null,null,null,7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,0,0,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F31),ISBLANK(G31)),G31,G31*(1+$F31))","v":7140000},0,0,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,10,"Economic growth rate",1,null,null,6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,0,0,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,0,0,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014"]
[null,11,"Average inflation rate",1,null,null,0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,0,0,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,0,0,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011"]
[null,12,"Currency",1,null,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",0,0,1,null,"Kenyan Shilling",0,0,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1]
[null,13,"GDP/capita",1,null,null,172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,0,0,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,0,0,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya"]
[null,14,"Discount rate",1,null,null,0.12,null,null,1,null,0.12,0,0,1,null,0.12,0,0,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1]
[null,15,"Scheme costs",null,null,null,42000000,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",42000000,0,0,null,null,42000000,0,0,null,null,42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County"]
[null,16,"Base Year of prices",1,null,null,2014,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",2014,0,0,null,null,2014,0,0,null,null,2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County"]
[null,17,"Total number of trips per day",1,null,null,60000,109425.2873563215,109425.2873563215,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014",60000,109425.2873563215,109425.2873563215,null,"Jica, 2006",60000,109425.2873563215,109425.2873563215,null,"Jica, 2006",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County"]
[null,18,"Average trip length (Km)",1,null,null,8,8,8,0,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8]
[null,null,"Walking",null,null,null,null,null,null,null,"JICA, NBO master plan Appendix 2-38",{"$f":"IF(OR(ISBLANK($E41),ISBLANK(G41)),G41,G41*(1+$E41))","v":0},0,0,null,null,0,0,0]
[null,null,"Cycling",null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($E42),ISBLANK(G42)),G42,G42*(1+$E42))","v":0},0,0,null,null,0,0,0]
[null,null,"Bus",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"BRT",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"LRT & rail",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Motorcycles",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Taxi",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,19,"Dominant fuel type per mode",1,null,null,null,null,null,1,null,0,0,0,null,null,0,0,0]
[null,null,"Walking",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cycling",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Bus",null,null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"BRT",null,null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"Minibus taxi",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"LRT & rail",null,null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity"]
[null,null,"Cars",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Motorcycles",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Taxi",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Other",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,20,"Average occupancy per mode",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,null,"Walking",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cycling",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Bus",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"BRT",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($E67),ISBLANK(G67)),G67,G67*(1+$E67))","v":0},0,0,null,null,0,0,0]
[null,null,"LRT & rail",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Motorcycles",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Taxi",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,21,"Noise level at a distance of:",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,22,"Value of a statistical life (VSL)",1,null,null,22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,23,"Reference year of VSL data",1,null,null,2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,24,"All cause mortality rate per 100 000 persons",1,null,null,1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,0,0,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,0,0,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012"]
[null,25,"Average number of trips per day",1,null,null,2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,0,0,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,0,0,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013"]
[null,26,"NMT Fatalities per year",1,-0.2,0.2,28,29.730337078651687,26.584269662921347,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2013",22.400000000000002,23.78426966292135,21.267415730337078,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",33.6,35.67640449438202,31.901123595505616,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014"]
[null,27,"NMT Injuries per year",1,-0.2,0.2,105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",84,97.07385431132434,73.498426966292143,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",126,145.61078146698648,110.24764044943821,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014"]
[null,28,"Current value of a transport injury",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,29,"Share of trips affected by scheme",1,null,null,null,null,null,1,null,0,0,0,null,null,0,0,0]
[null,null,"Walking",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cycling",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Bus",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"BRT",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Minibus taxi",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"LRT & rail",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cars",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Motorcycles",null,null,null,1,null,null,null,null,1,0,0,null,null,{"$f":"IF(OR(ISBLANK($F95),ISBLANK(G95)),G95,G95*(1+$F95))","v":1},0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Taxi",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Other",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,30,"Estimated time saving due to scheme",1,null,null,null,null,null,1,null,0,0,0,1,null,0,0,0,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,null,null,5,0.05,null,null,null,5,0.05,0,null,null,5,0.05,0,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05]
[null,null,"Cycling",null,null,null,1,0.01,null,null,null,1,0.01,0,null,null,1,0.01,0,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Bus",null,null,null,-1,-0.01,null,null,null,-1,-0.01,0,null,null,-1,-0.01,0,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"BRT",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Minibus taxi",null,null,null,-1,-0.01,null,null,null,-1,-0.01,0,null,null,-1,-0.01,0,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"LRT & rail",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Cars",null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,0,null,null,-0.70000000000000007,-7.0000000000000001E-3,0,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3]
[null,null,"Motorcycles",null,null,null,1,0.01,null,null,null,1,0.01,0,null,null,1,0.01,0,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Taxi",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Other",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,31,"Fuel levy",1,null,null,6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,0,0,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,0,0,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya"]
[null,32,"Petrol price per litre",1,null,null,143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,0,0,1,"data.worldbank.org/country/Kenya",143.31,0,0,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya"]
[null,33,"Diesel price per litre",1,null,null,131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,0,0,1,"data.worldbank.org/country/Kenya",131.80000000000001,0,0,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya"]
[null,34,"Value Added Tax (VAT)",1,null,null,0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,0,0,1,"data.worldbank.org/country/Kenya",0.13689999999999999,0,0,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya"]
[null,35,"Money saved per person per year",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,36,"Percentage of money saved spent on taxed consumables",2,null,null,null,null,null,0,null,0,0,0,1,null,0,0,0,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,37,"Qualitative criteria weighting",3,null,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13]
[null,null,"Environment",null,null,null,5,null,null,null,null,{"$f":"G116","v":5},null,null,null,null,{"$f":"G116","v":5},null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Health",null,null,null,8,null,null,null,null,{"$f":"G117","v":8},null,null,null,null,{"$f":"G117","v":8},null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Economic",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Social",null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6]
[null,38,"Importance",3,null,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1]
[null,null,"Energy usage",null,null,null,3,null,null,null,null,{"$f":"G121","v":3},null,null,null,null,{"$f":"G121","v":3},null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Emissions",null,null,null,7,null,null,null,null,{"$f":"G122","v":7},null,null,null,null,{"$f":"G122","v":7},null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Noise pollution",null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Physical activity",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Accidents/injuries",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Time saving",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Loss of tax revenue",null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9]
[null,null,"Journey quality",null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Security",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Liveability",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,39,"Qualitative indicator",14,null,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1]
[null,null,"Energy usage",null,null,null,3,6,7.0000000000000009,null,null,{"$f":"G132","v":3},{"$f":"H132","v":6},7.0000000000000009,null,null,{"$f":"G132","v":3},{"$f":"H132","v":6},7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009]
[null,null,"Emissions",null,null,null,4,6,8,null,null,{"$f":"G133","v":4},6,8,null,null,{"$f":"G133","v":4},6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8]
[null,null,"Noise pollution",null,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6]
[null,null,"Physical activity",null,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3]
[null,null,"Accidents/injuries",null,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1]
[null,null,"Time saving",null,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3]
[null,null,"Loss of tax revenue",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Journey quality",null,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4]
[null,null,"Security",null,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8]
[null,null,"Liveability",null,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5]
[null,40,"Description of indicator impacts",25,null,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1]
[null,null,"Project description"]
[null,null,"Energy usage"]
[null,null,"Emissions"]
[null,null,"Noise pollution"]
[null,null,"Physical activity"]
[null,null,"Accidents/injuries"]
[null,null,"Time saving"]
[null,null,"Loss of tax revenue"]
[null,null,"Journey quality"]
[null,null,"Security"]
[null,null,"Liveability"]
[null,41,"Scheme costs",1,null,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1]
[null,null,"1",null,null,null,2015,null,42000000,null,null,{"$f":"G155","v":2015},{"$f":"H155*(1+$E155)","v":0},42000000,null,null,{"$f":"G155","v":2015},null,{"$f":"IF(OR(ISBLANK($F155),ISBLANK(I155)),I155,I155*(1+$F155))","v":42000000},null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000]
[null,null,2,null,null,null,null,null,null,null,null,{"$f":"G156*(1+$E156)","v":0},0,0]
[null,null,3,null,null,null,null,null,null,null,null,0,0,0]
[null,null,4,null,null,null,null,null,null,null,null,0,0,0]
[null,null,5,null,null,null,null,null,null,null,null,0,0,0]
[null,null,6,null,null,null,null,null,null,null,null,0,0,0]
[null,null,7,null,null,null,null,null,null,null,null,0,0,0]
[null,null,8,null,null,null,null,null,null,null,null,0,0,0]
[null,null,9,null,null,null,null,null,null,null,null,0,0,0]
[null,null,10,null,null,null,null,null,null,null,null,0,0,0]
[null,null,11,null,null,null,null,null,null,null,null,0,0,0]
[null,null,12,null,null,null,null,null,null,null,null,0,0,0]
[null,null,13,null,null,null,null,null,null,null,null,0,0,0]
[null,null,14,null,null,null,null,null,null,null,null,0,0,0]
[null,null,15,null,null,null,null,null,null,null,null,0,0,0]
[null,null,16,null,null,null,null,null,null,null,null,0,0,0]
[null,null,17,null,null,null,null,null,null,null,null,0,0,0]
[null,null,18,null,null,null,null,null,null,null,null,0,0,0]
[null,null,19,null,null,null,null,null,null,null,null,0,0,0]
[null,null,20,null,null,null,null,null,null,null,null,0,0,0]
[null,null,21,null,null,null,null,null,null,null,null,0,0,0]
[null,null,22,null,null,null,null,null,null,null,null,0,0,0]
[null,null,23,null,null,null,null,null,null,null,null,0,0,0]
[null,null,24,null,null,null,null,null,null,null,null,0,0,0]
[null,null,25,null,null,null,null,null,null,null,null,0,0,0]
[null,null,26,null,null,null,null,null,null,null,null,0,0,0]
[null,null,27,null,null,null,null,null,null,null,null,0,0,0]
[null,null,28,null,null,null,null,null,null,null,null,0,0,0]
[null,null,29,null,null,null,null,null,null,null,null,0,0,0]
[null,null,30,null,null,null,null,null,null,null,null,0,0,0]
[null,null,31,null,null,null,null,null,null,null,null,0,0,0]
[null,null,32,null,null,null,null,null,null,null,null,0,0,0]
[null,null,33,null,null,null,null,null,null,null,null,0,0,0]
[null,null,34,null,null,null,null,null,null,null,null,0,0,0]
[null,null,35,null,null,null,null,null,null,null,null,0,0,0]
[null,null,36,null,null,null,null,null,null,null,null,0,0,0]
[null,null,37,null,null,null,null,null,null,null,null,0,0,0]
[null,null,38,null,null,null,null,null,null,null,null,0,0,0]
[null,null,39,null,null,null,null,null,null,null,null,0,0,0]
[null,null,40,null,null,null,null,null,null,null,null,0,0,0]
[null,null,41,null,null,null,null,null,null,null,null,0,0,0]
[null,null,42,null,null,null,null,null,null,null,null,0,0,0]
[null,null,43,null,null,null,null,null,null,null,null,0,0,0]
[null,null,44,null,null,null,null,null,null,null,null,0,0,0]
[null,null,45,null,null,null,null,null,null,null,null,0,0,0]
[null,null,46,null,null,null,null,null,null,null,null,0,0,0]
[null,null,47,null,null,null,null,null,null,null,null,0,0,0]
[null,null,48,null,null,null,null,null,null,null,null,0,0,0]
[null,null,49,null,null,null,null,null,null,null,null,0,0,0]
[null,null,50,null,null,null,null,null,null,null,null,0,0,0]
[null,null,51,null,null,null,null,null,null,null,null,0,0,0]
[null,null,52,null,null,null,null,null,null,null,null,0,0,0]
[null,null,53,null,null,null,null,null,null,null,null,0,0,0]
[null,null,54,null,null,null,null,null,null,null,null,0,0,0]
[null,null,55,null,null,null,null,null,null,null,null,0,0,0]
[null,null,56,null,null,null,null,null,null,null,null,0,0,0]
[null,null,57,null,null,null,null,null,null,null,null,0,0,0]
[null,null,58,null,null,null,null,null,null,null,null,0,0,0]
[null,null,59,null,null,null,null,null,null,null,null,0,0,0]
[null,null,60,null,null,null,null,null,null,null,null,0,0,0]
[null,null,61,null,null,null,null,null,null,null,null,0,0,0]
[null,null,62,null,null,null,null,null,null,null,null,0,0,0]
[null,null,63,null,null,null,null,null,null,null,null,0,0,0]
[null,null,64,null,null,null,null,null,null,null,null,0,0,0]
[null,null,65,null,null,null,null,null,null,null,null,0,0,0]
[null,null,66,null,null,null,null,null,null,null,null,{"$f":"G220*(1+$E220)","v":0},0,0]
[null,null,67,null,null,null,null,null,null,null,null,0,0,0]
[null,null,68,null,null,null,null,null,null,null,null,0,0,0]
[null,null,69,null,null,null,null,null,null,null,null,0,0,0]
[null,null,70,null,null,null,null,null,null,null,null,0,0,0]
[null,null,71,null,null,null,null,null,null,null,null,0,0,0]
[null,null,72,null,null,null,null,null,null,null,null,0,0,0]
[null,null,73,null,null,null,null,null,null,null,null,0,0,0]
[null,null,74,null,null,null,null,null,null,null,null,0,0,0]
[null,null,75,null,null,null,null,null,null,null,null,0,0,0]
[null,null,76,null,null,null,null,null,null,null,null,0,0,0]
[null,null,77,null,null,null,null,null,null,null,null,0,0,0]
[null,null,78,null,null,null,null,null,null,null,null,0,0,0]
[null,null,79,null,null,null,null,null,null,null,null,0,0,0]
[null,null,80,null,null,null,null,null,null,null,null,0,0,0]
[null,null,81,null,null,null,null,null,null,null,null,0,0,0]
[null,null,82,null,null,null,null,null,null,null,null,0,0,0]
[null,null,83,null,null,null,null,null,null,null,null,0,0,0]
[null,null,84,null,null,null,null,null,null,null,null,0,0,0]
[null,null,85,null,null,null,null,null,null,null,null,0,0,0]
[null,null,86,null,null,null,null,null,null,null,null,0,0,0]
[null,null,87,null,null,null,null,null,null,null,null,0,0,0]
[null,null,88,null,null,null,null,null,null,null,null,0,0,0]
[null,null,89,null,null,null,null,null,null,null,null,0,0,0]
[null,null,90,null,null,null,null,null,null,null,null,0,0,0]
[null,null,91,null,null,null,null,null,null,null,null,0,0,0]
[null,null,92,null,null,null,null,null,null,null,null,0,0,0]
[null,null,93,null,null,null,null,null,null,null,null,0,0,0]
[null,null,94,null,null,null,null,null,null,null,null,0,0,0]
[null,null,95,null,null,null,null,null,null,null,null,0,0,0]
[null,null,96,null,null,null,null,null,null,null,null,0,0,0]
[null,null,97,null,null,null,null,null,null,null,null,0,0,0]
[null,null,98,null,null,null,null,null,null,null,null,0,0,0]
[null,null,99,null,null,null,null,null,null,null,null,0,0,0]
[null,null,100,null,null,null,null,null,null,null,null,0,0,0]
[null,null,101,null,null,null,null,null,null,null,null,0,0,0]
[null,null,102,null,null,null,null,null,null,null,null,0,0,0]
[null,null,103,null,null,null,null,null,null,null,null,0,0,0]
[null,null,104,null,null,null,null,null,null,null,null,0,0,0]
[null,null,105,null,null,null,null,null,null,null,null,0,0,0]
[null,null,106,null,null,null,null,null,null,null,null,0,0,0]
[null,null,107,null,null,null,null,null,null,null,null,0,0,0]
[null,null,108,null,null,null,null,null,null,null,null,0,0,0]
[null,null,109,null,null,null,null,null,null,null,null,0,0,0]
[null,null,110,null,null,null,null,null,null,null,null,0,0,0]
[null,null,111,null,null,null,null,null,null,null,null,0,0,0]
[null,null,112,null,null,null,null,null,null,null,null,0,0,0]
[null,null,113,null,null,null,null,null,null,null,null,0,0,0]
[null,null,114,null,null,null,null,null,null,null,null,0,0,0]
[null,null,115,null,null,null,null,null,null,null,null,0,0,0]
[null,null,116,null,null,null,null,null,null,null,null,0,0,0]
[null,null,117,null,null,null,null,null,null,null,null,0,0,0]
[null,null,118,null,null,null,null,null,null,null,null,0,0,0]
[null,null,119,null,null,null,null,null,null,null,null,0,0,0]
[null,null,120,null,null,null,null,null,null,null,null,0,0,0]
[null,null,121,null,null,null,null,null,null,null,null,0,0,0]
[null,null,122,null,null,null,null,null,null,null,null,0,0,0]
[null,null,123,null,null,null,null,null,null,null,null,0,0,0]
[null,null,124,null,null,null,null,null,null,null,null,0,0,0]
[null,null,125,null,null,null,null,null,null,null,null,0,0,0]
[null,null,126,null,null,null,null,null,null,null,null,0,0,0]
[null,null,127,null,null,null,null,null,null,null,null,0,0,0]
[null,null,128,null,null,null,null,null,null,null,null,0,0,0]
[null,null,129,null,null,null,null,null,null,null,null,0,0,0]
[null,null,130,null,null,null,null,null,null,null,null,{"$f":"G284*(1+$E284)","v":0},0,0]
[null,null,131,null,null,null,null,null,null,null,null,0,0,0]
[null,null,132,null,null,null,null,null,null,null,null,0,0,0]
[null,null,133,null,null,null,null,null,null,null,null,0,0,0]
[null,null,134,null,null,null,null,null,null,null,null,0,0,0]
[null,null,135,null,null,null,null,null,null,null,null,0,0,0]
[null,null,136,null,null,null,null,null,null,null,null,0,0,0]
[null,null,137,null,null,null,null,null,null,null,null,0,0,0]
[null,null,138,null,null,null,null,null,null,null,null,0,0,0]
[null,null,139,null,null,null,null,null,null,null,null,0,0,0]
[null,null,140,null,null,null,null,null,null,null,null,0,0,0]
[null,null,141]
[null,null,142]
[null,null,143]
[null,null,144]
[null,null,145]
[null,null,146]
[null,null,147]
[null,null,148]
[null,null,149]
[null,null,150]
[null,null,151]
[null,null,152]
[null,null,153]
[null,null,154]
[null,null,155]
[null,null,156]
[null,null,157]
[null,null,158]
[null,null,159]
[null,null,160]
[null,null,161]
[null,null,162]
[null,null,163]
[null,null,164]
[null,null,165]
[null,null,166]
[null,null,167]
[null,null,168]
[null,null,169]
[null,null,170]
[null,null,171]
[null,null,172]
[null,null,173]
[null,null,174]
[null,null,175]
[null,null,176]
[null,null,177]
[null,null,178]
[null,null,179]
[null,null,180]
[null,null,181]
[null,null,182]
[null,null,183]
[null,null,184]
[null,null,185]
[null,null,186]
[null,null,187]
[null,null,188]
[null,null,189]
[null,null,190]
[null,null,191]
[null,null,192]
[null,null,193]
[null,null,194]
[null,null,195]
[null,null,196]
[null,null,197]
[null,null,198]
[null,null,199]
[null,null,200]
[null,null,201]
[null,null,202]
[null,null,203]
[null,null,204]
[null,null,205]
[null,null,206]
[null,null,207]
[null,null,208]
[null,null,209]
[null,null,210]
[null,null,211]
[null,null,212]
[null,null,213]
[null,null,214]
[null,null,215]
[null,null,216]
[null,null,217]
[null,null,218]
[null,null,219]
[null,null,220]
[null,null,221]
[null,null,222]
[null,null,223]
[null,null,224]
[null,null,225]
[null,null,226]
[null,null,227]
[null,null,228]
[null,null,229]
[null,null,230]
[null,null,231]
[null,null,232]
[null,null,233]
[null,null,234]
[null,null,235]
[null,null,236]
[null,null,237]
[null,null,238]
[null,null,239]
[null,null,240]
[null,null,241]
[null,null,242]
[null,null,243]
[null,null,244]
[null,null,245]
[null,null,246]
[null,null,247]
[null,null,248]
[null,null,249]
[null,null,250]
[null,null,251]
[null,null,252]
[null,null,253]
[null,null,254]
[null,null,255]
[null,null,256]
[null,null,257]
[null,null,258]
[null,null,259]
[null,null,260]
[null,null,261]
[null,null,262]
[null,null,263]
[null,null,264]
[null,null,265]
[null,null,266]
[null,null,267]
[null,null,268]
[null,null,269]
[null,null,270]
[null,null,271]
[null,null,272]
[null,null,273]
[null,null,274]
[null,null,275]
[null,null,276]
[null,null,277]
[null,null,278]
[null,null,279]
[null,null,280]
[null,null,281]
[null,null,282]
[null,null,283]
[null,null,284]
[null,null,285]
[null,null,286]
[null,null,287]
[null,null,288]
[null,null,289]
[null,null,290]
[null,null,291]
[null,null,292]
[null,null,293]
[null,null,294]
[null,null,295]
[null,null,296]
[null,null,297]
[null,null,298]
[null,null,299]
[null,null,300]

{"sheet":"Sensitivity 7","index":23,"n_rows":454,"n_cols":56,"rows_kept":454,"cut":false,"hidden":false,"merged":[[114,1,118,1],[119,1,129,1],[130,1,140,1],[141,1,152,1],[9,1,9,2],[10,1,10,2],[39,1,49,1],[50,1,60,1],[61,1,71,1],[72,1,78,1],[86,1,96,1],[97,1,107,1],[29,1,30,1],[29,2,30,2],[9,4,9,5],[9,6,9,8],[9,11,9,13],[9,16,9,18],[18,1,28,1]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,"Number of projects",3,null,null,null,null,true,null,null,null,null,true,null,null,null,null,true,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false]
[]
[null,"Data needed",null,null,"Sensitivity",null,"Haile Selassie avenue",null,null,null,"Source",{"$f":"CONCATENATE(G10,\" lower\")","v":"Haile Selassie avenue lower"},null,null,null,"Source",{"$f":"CONCATENATE(G10,\" upper\")","v":"Haile Selassie avenue upper"},null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source"]
[null,"Indicator",null,null,"Lower","Upper","Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030"]
[null,1,"Project Name",null,null,null,"Haile Selassie avenue",null,null,1,null,{"$f":"L10","v":"Haile Selassie avenue lower"},null,null,1,null,{"$f":"Q10","v":"Haile Selassie avenue upper"},null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1]
[null,2,"Project description",null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,3,"Country",null,null,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1]
[null,4,"State",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,5,"City",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,6,"Base Year",1,null,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1]
[null,7,"Target Year",null,null,null,2030,null,null,1,null,2030,2030,2030,1,null,2030,2030,2030,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1]
[null,8,"Modal split",1,null,null,null,null,null,1,"JICA, NBO master plan pg 2-89",null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,-0.3,0.5,0.32,0.21,0.24999999999999997,null,null,{"$f":"IF(OR(ISBLANK($E20),ISBLANK(G20)),\"\",(G20*(1+$E20)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":0.26092020966802559},{"$f":"IF(OR(ISBLANK($E20),ISBLANK(H20)),\"\",(H20*(1+$E20)/(H$23*(1+$E$23)+H$24*(1+$E$24)+H$25*(1+$E$25)+H$26*(1+$E$26)+H$27*(1+$E$27)+H$28*(1+$E$28)+H$29*(1+$E$29)+H$21*(1+$E$21)+H$22*(1+$E$22)+H$20*(1+$E$20))))","v":0.17280752883236294},0.20746887966804978,null,null,{"$f":"IF(OR(ISBLANK($F20),ISBLANK(G20)),\"\",(G20*(1+$F20)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":0.38104310550130982},{"$f":"IF(OR(ISBLANK($F20),ISBLANK(H20)),\"\",(H20*(1+$F20)/(H$23*(1+$F$23)+H$24*(1+$F$24)+H$25*(1+$F$25)+H$26*(1+$F$26)+H$27*(1+$F$27)+H$28*(1+$F$28)+H$29*(1+$F$29)+H$21*(1+$F$21)+H$22*(1+$F$22)+H$20*(1+$F$20))))","v":0.22930052542334214},0.27260831637103805,null,null,0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005"]
[null,null,"Cycling",null,-0.2,0.2,0.03,0.04,4.4999999999999998E-2,null,null,{"$f":"IF(OR(ISBLANK($E21),ISBLANK(G21)),\"\",(G21*(1+$E21)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":2.7955736750145604E-2},3.761796546010622E-2,4.2679312388855958E-2,null,null,{"$f":"IF(OR(ISBLANK($F21),ISBLANK(G21)),\"\",(G21*(1+$F21)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":2.8578232912598235E-2},3.4941032445461664E-2,3.9255597557429488E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2]
[null,null,"Bus",null,-0.1,0.1,0.28999999999999998,0.21559888579387185,0.2,null,null,0.30401863715783345,{"$f":"IF(OR(ISBLANK($E22),ISBLANK(H22)),\"\",(H22*(1+$E22)/(H$23*(1+$E$23)+H$24*(1+$E$24)+H$25*(1+$E$25)+H$26*(1+$E$26)+H$27*(1+$E$27)+H$28*(1+$E$28)+H$29*(1+$E$29)+H$21*(1+$E$21)+H$22*(1+$E$22)+H$20*(1+$E$20))))","v":0.22810475922275411},{"$f":"IF(OR(ISBLANK($E22),ISBLANK(I22)),\"\",(I22*(1+$E22)/(I$23*(1+$E$23)+I$24*(1+$E$24)+I$25*(1+$E$25)+I$26*(1+$E$26)+I$27*(1+$E$27)+I$28*(1+$E$28)+I$29*(1+$E$29)+I$21*(1+$E$21)+I$22*(1+$E$22)+I$20*(1+$E$20))))","v":0.21339656194427983},null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.2532348971977455,0.17263692562712429,0.15993021227100904,null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2]
[null,null,"BRT",null,-0.5,0.05,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,-0.15,0.6,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,6.9306930693069313E-2,0.37825899026150506,0.35269709543568467,null,null,8.891005795030564E-2,0.44089937876863883,0.40709508578075021,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35]
[null,null,"LRT & rail",null,-0.05,0.06,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,0,0.08,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.32615026208503206,0.17019444244333401,0.16004742145820985,null,null,0.24005715646582523,0.11381992654718545,0.10599011340505962,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001]
[null,null,"Motorcycles",null,0,0.03,0.01,4.1782729805013921E-3,0.01,null,null,1.1648223645894001E-2,4.911816520731139E-3,1.1855364552459989E-2,null,null,8.1765499722156066E-3,3.1327701443963707E-3,7.4876417563245132E-3,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01]
[null,null,"Taxi",null,0,0.06,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,0,0.05,0,6.8941504178272979E-3,0.01,null,null,0,8.1044972592063808E-3,1.1855364552459989E-2,null,null,0,5.2694410438511776E-3,7.6330328583890678E-3,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01]
[null,9,"Metropolitan population",1,-0.1,0.5,3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($E30),ISBLANK(G30)),\"\",G30*(1+$E30))","v":3523500},"","",1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F30),ISBLANK(G30)),\"\",G30*(1+$F30))","v":5872500},{"$f":"IF(OR(ISBLANK($F30),ISBLANK(H30)),\"\",H30*(1+$F30))","v":""},"",1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,null,null,null,-0.1,0.5,7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",6426000,"","",1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F31),ISBLANK(G31)),\"\",G31*(1+$F31))","v":10710000},"","",1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,10,"Economic growth rate",1,-0.1,0.5,6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",{"$f":"IF(OR(ISBLANK($E32),ISBLANK(G32)),\"\",G32*(1+$E32))","v":5.67E-2},"","",1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",9.4500000000000001E-2,"","",1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014"]
[null,11,"Average inflation rate",1,-0.1,0.5,0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",{"$f":"IF(OR(ISBLANK($E33),ISBLANK(G33)),\"\",G33*(1+$E33))","v":0.12619394911017631},"","",1,"data.worldbank.org/country/Kenya Year: 2011",0.21032324851696049,"","",1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011"]
[null,12,"Currency",1,-0.1,0.5,"Kenyan Shilling",null,null,1,null,{"$f":"G34","v":"Kenyan Shilling"},"","",1,null,{"$f":"G34","v":"Kenyan Shilling"},"","",1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1]
[null,13,"GDP/capita",1,-0.1,0.5,172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",154960.91100000002,"","",1,"World Development Indicators, WB, year: 2010, scope: Kenya",258268.185,"","",1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya"]
[null,14,"Discount rate",1,-0.1,0.5,0.12,null,null,1,null,0.108,"","",1,null,0.18,"","",1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1]
[null,15,"Scheme costs",null,-0.1,0.5,42000000,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",37800000,"","",null,null,63000000,"","",null,null,42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County"]
[null,16,"Base Year of prices",1,-0.1,0.5,2014,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",{"$f":"G38","v":2014},"","",null,null,{"$f":"G38","v":2014},"","",null,null,2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County"]
[null,17,"Total number of trips per day",1,-0.1,0.5,60000,109425.2873563215,109425.2873563215,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014",54000,98482.758620689347,98482.758620689347,null,"Jica, 2006",90000,164137.93103448226,164137.93103448226,null,"Jica, 2006",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County"]
[null,18,"Average trip length (Km)",1,-0.1,0.5,8,8,8,0,null,7.2,7.2,7.2,null,null,12,12,12,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8]
[null,null,"Walking",null,-0.1,0.5,null,null,null,null,"JICA, NBO master plan Appendix 2-38","","","",null,null,"","",""]
[null,null,"Cycling",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Bus",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"BRT",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Minibus taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"LRT & rail",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cars",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Motorcycles",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Other",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,19,"Dominant fuel type per mode",1,-0.1,0.5,null,null,null,1,null,"","","",null,null,"","",""]
[null,null,"Walking",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cycling",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Bus",null,-0.1,0.5,"Diesel","Diesel","Diesel",null,null,{"$f":"G54","v":"Diesel"},{"$f":"H54","v":"Diesel"},"Diesel",null,null,{"$f":"G54","v":"Diesel"},{"$f":"H54","v":"Diesel"},"Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"BRT",null,-0.1,0.5,"Diesel","Diesel","Diesel",null,null,{"$f":"G55","v":"Diesel"},"Diesel","Diesel",null,null,{"$f":"G55","v":"Diesel"},"Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"Minibus taxi",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"LRT & rail",null,-0.1,0.5,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity"]
[null,null,"Cars",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Motorcycles",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Taxi",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Other",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,20,"Average occupancy per mode",1,-0.1,0.5,null,null,null,0,null,{"$f":"IF(OR(ISBLANK($E62),ISBLANK(G62)),\"\",G62*(1+$E62))","v":""},"","",null,null,"","",""]
[null,null,"Walking",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cycling",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Bus",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"BRT",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Minibus taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"LRT & rail",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cars",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Motorcycles",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Other",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,21,"Noise level at a distance of:",1,-0.1,0.5,null,null,null,0,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,22,"Value of a statistical life (VSL)",1,-0.1,0.5,22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",19920856.329,"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",33201427.214999996,"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,23,"Reference year of VSL data",1,-0.1,0.5,2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",{"$f":"G81","v":2007},"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",{"$f":"G81","v":2007},"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,24,"All cause mortality rate per 100 000 persons",1,-0.1,0.5,1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1145.97,"","",1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1909.9499999999998,"","",1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012"]
[null,25,"Average number of trips per day",1,-0.1,0.5,2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.1059999999999999,"","",1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",3.51,"","",1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013"]
[null,26,"NMT Fatalities per year",1,-0.1,0.5,28,29.730337078651687,26.584269662921347,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2013",25.2,26.75730337078652,23.925842696629214,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",42,44.59550561797753,39.876404494382022,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014"]
[null,27,"NMT Injuries per year",1,-0.1,0.5,105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",94.5,109.20808610023987,82.685730337078667,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",157.5,182.01347683373311,137.80955056179778,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014"]
[null,28,"Current value of a transport injury",1,-0.1,0.5,null,null,null,0,null,"","","",null,null,"","",""]
[null,29,"Share of trips affected by scheme",1,-0.1,0.5,null,null,null,1,null,"","","",null,null,"","",""]
[null,null,"Walking",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cycling",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Bus",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"BRT",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Minibus taxi",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"LRT & rail",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cars",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Motorcycles",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,{"$f":"IF(OR(ISBLANK($F95),ISBLANK(G95)),\"\",G95*(1+$F95))","v":1.5},"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Taxi",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Other",null,-0.1,0.5,1,null,null,null,null,0.9,null,"",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,30,"Estimated time saving due to scheme",1,-0.1,0.5,null,null,null,1,null,"",null,"",1,null,"","","",1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,-0.1,0.5,5,0.05,null,null,null,4.5,null,"",null,null,7.5,7.5000000000000011E-2,"",null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05]
[null,null,"Cycling",null,-0.1,0.5,1,0.01,null,null,null,0.9,null,"",null,null,1.5,1.4999999999999999E-2,"",null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Bus",null,-0.1,0.5,-1,-0.01,null,null,null,-0.9,null,"",null,null,-1.5,-1.4999999999999999E-2,"",null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"BRT",null,-0.1,0.5,0,0,null,null,null,0,null,"",null,null,0,0,"",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Minibus taxi",null,-0.1,0.5,-1,-0.01,null,null,null,-0.9,-9.0000000000000011E-3,"",null,null,-1.5,-1.4999999999999999E-2,"",null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"LRT & rail",null,-0.1,0.5,0,0,null,null,null,0,0,"",null,null,0,0,"",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Cars",null,-0.1,0.5,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.63000000000000012,-6.3E-3,"",null,null,-1.05,-1.0500000000000001E-2,"",null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3]
[null,null,"Motorcycles",null,-0.1,0.5,1,0.01,null,null,null,0.9,9.0000000000000011E-3,"",null,null,1.5,1.4999999999999999E-2,"",null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Taxi",null,-0.1,0.5,0,0,null,null,null,0,0,"",null,null,0,0,"",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Other",null,-0.1,0.5,0,0,null,null,null,0,0,"",null,null,0,0,"",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,31,"Fuel levy",1,-0.1,0.5,6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",5.6520828972158314E-2,"","",1,"data.worldbank.org/country/Kenya",9.4201381620263855E-2,"","",1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya"]
[null,32,"Petrol price per litre",1,-0.1,0.5,143.31,null,null,1,"data.worldbank.org/country/Kenya",128.97900000000001,"","",1,"data.worldbank.org/country/Kenya",214.965,"","",1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya"]
[null,33,"Diesel price per litre",1,-0.1,0.5,131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",118.62000000000002,"","",1,"data.worldbank.org/country/Kenya",197.70000000000002,"","",1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya"]
[null,34,"Value Added Tax (VAT)",1,-0.1,0.5,0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.12321,"","",1,"data.worldbank.org/country/Kenya",0.20534999999999998,"","",1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya"]
[null,35,"Money saved per person per year",1,null,null,null,null,null,0,null,"","","",null,null,"","",""]
[null,36,"Percentage of money saved spent on taxed consumables",2,null,null,null,null,null,0,null,"","","",1,null,"","","",1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,37,"Qualitative criteria weighting",3,null,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13]
[null,null,"Environment",null,null,null,5,null,null,null,null,{"$f":"G116","v":5},null,null,null,null,{"$f":"G116","v":5},null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Health",null,null,null,8,null,null,null,null,{"$f":"G117","v":8},null,null,null,null,{"$f":"G117","v":8},null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Economic",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Social",null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6]
[null,38,"Importance",3,null,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1]
[null,null,"Energy usage",null,null,null,3,null,null,null,null,{"$f":"G121","v":3},null,null,null,null,{"$f":"G121","v":3},null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Emissions",null,null,null,7,null,null,null,null,{"$f":"G122","v":7},null,null,null,null,{"$f":"G122","v":7},null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Noise pollution",null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Physical activity",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Accidents/injuries",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Time saving",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Loss of tax revenue",null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9]
[null,null,"Journey quality",null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Security",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Liveability",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,39,"Qualitative indicator",14,null,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1]
[null,null,"Energy usage",null,-0.1,0.5,3,6,7.0000000000000009,null,null,{"$f":"G132","v":3},{"$f":"H132","v":6},7.0000000000000009,null,null,{"$f":"G132","v":3},{"$f":"H132","v":6},7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009]
[null,null,"Emissions",null,-0.1,0.5,4,6,8,null,null,{"$f":"G133","v":4},6,8,null,null,{"$f":"G133","v":4},6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8]
[null,null,"Noise pollution",null,-0.1,0.5,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6]
[null,null,"Physical activity",null,-0.1,0.5,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3]
[null,null,"Accidents/injuries",null,-0.1,0.5,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1]
[null,null,"Time saving",null,-0.1,0.5,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3]
[null,null,"Loss of tax revenue",null,-0.1,0.5,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Journey quality",null,-0.1,0.5,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4]
[null,null,"Security",null,-0.1,0.5,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8]
[null,null,"Liveability",null,-0.1,0.5,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5]
[null,40,"Description of indicator impacts",25,null,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1]
[null,null,"Project description"]
[null,null,"Energy usage"]
[null,null,"Emissions"]
[null,null,"Noise pollution"]
[null,null,"Physical activity"]
[null,null,"Accidents/injuries"]
[null,null,"Time saving"]
[null,null,"Loss of tax revenue"]
[null,null,"Journey quality"]
[null,null,"Security"]
[null,null,"Liveability"]
[null,41,"Scheme costs",1,null,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1]
[null,null,"1",null,-0.1,0.5,2015,null,42000000,null,null,{"$f":"G155","v":2015},{"$f":"H155*(1+$E155)","v":0},{"$f":"IF(OR(ISBLANK($E155),ISBLANK(I155)),\"\",I155*(1+$E155))","v":37800000},null,null,{"$f":"G155","v":2015},null,{"$f":"IF(OR(ISBLANK($F155),ISBLANK(I155)),\"\",I155*(1+$F155))","v":63000000},null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000]
[null,null,2,null,null,null,null,null,null,null,null,{"$f":"G156","v":0},0,{"$f":"I156*(1+$E156)","v":0},null,null,{"$f":"G156","v":0},null,{"$f":"IF(OR(ISBLANK($F156),ISBLANK(I156)),\"\",I156*(1+$F156))","v":""}]
[null,null,3,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,4,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,5,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,6,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,7,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,8,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,9,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,10,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,11,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,12,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,13,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,14,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,15,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,16,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,17,null,null,null,null,null,null,null,null,0,{"$f":"H171*(1+$E171)","v":0},0,null,null,0,null,""]
[null,null,18,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,19,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,20,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,21,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,22,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,23,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,24,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,25,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,26,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,27,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,28,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,29,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,30,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,31,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,32,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,33,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,34,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,35,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,36,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,37,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,38,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,39,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,40,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,41,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,42,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,43,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,44,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,45,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,46,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,47,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,48,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,49,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,50,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,51,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,52,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,53,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,54,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,55,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,56,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,57,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,58,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,59,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,60,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,61,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,62,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,63,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,64,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,65,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,66,null,null,null,null,null,null,null,null,{"$f":"G220","v":0},0,0,null,null,{"$f":"G220","v":0},null,{"$f":"IF(OR(ISBLANK($F220),ISBLANK(I220)),\"\",I220*(1+$F220))","v":""}]
[null,null,67,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,68,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,69,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,70,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,71,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,72,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,73,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,74,null,null,null,null,null,null,null,null,{"$f":"G228*(1+$E228)","v":0},0,0]
[null,null,75,null,null,null,null,null,null,null,null,0,0,0]
[null,null,76,null,null,null,null,null,null,null,null,0,0,0]
[null,null,77,null,null,null,null,null,null,null,null,0,0,0]
[null,null,78,null,null,null,null,null,null,null,null,0,0,0]
[null,null,79,null,null,null,null,null,null,null,null,0,0,0]
[null,null,80,null,null,null,null,null,null,null,null,0,0,0]
[null,null,81,null,null,null,null,null,null,null,null,0,0,0]
[null,null,82,null,null,null,null,null,null,null,null,0,0,0]
[null,null,83,null,null,null,null,null,null,null,null,0,0,0]
[null,null,84,null,null,null,null,null,null,null,null,0,0,0]
[null,null,85,null,null,null,null,null,null,null,null,0,0,0]
[null,null,86,null,null,null,null,null,null,null,null,0,0,0]
[null,null,87,null,null,null,null,null,null,null,null,0,0,0]
[null,null,88,null,null,null,null,null,null,null,null,0,0,0]
[null,null,89,null,null,null,null,null,null,null,null,0,0,0]
[null,null,90,null,null,null,null,null,null,null,null,0,0,0]
[null,null,91,null,null,null,null,null,null,null,null,0,0,0]
[null,null,92,null,null,null,null,null,null,null,null,0,0,0]
[null,null,93,null,null,null,null,null,null,null,null,0,0,0]
[null,null,94,null,null,null,null,null,null,null,null,0,0,0]
[null,null,95,null,null,null,null,null,null,null,null,0,0,0]
[null,null,96,null,null,null,null,null,null,null,null,0,0,0]
[null,null,97,null,null,null,null,null,null,null,null,0,0,0]
[null,null,98,null,null,null,null,null,null,null,null,0,0,0]
[null,null,99,null,null,null,null,null,null,null,null,0,0,0]
[null,null,100,null,null,null,null,null,null,null,null,0,0,0]
[null,null,101,null,null,null,null,null,null,null,null,0,0,0]
[null,null,102,null,null,null,null,null,null,null,null,0,0,0]
[null,null,103,null,null,null,null,null,null,null,null,0,0,0]
[null,null,104,null,null,null,null,null,null,null,null,0,0,0]
[null,null,105,null,null,null,null,null,null,null,null,0,0,0]
[null,null,106,null,null,null,null,null,null,null,null,0,0,0]
[null,null,107,null,null,null,null,null,null,null,null,0,0,0]
[null,null,108,null,null,null,null,null,null,null,null,0,0,0]
[null,null,109,null,null,null,null,null,null,null,null,0,0,0]
[null,null,110,null,null,null,null,null,null,null,null,0,0,0]
[null,null,111,null,null,null,null,null,null,null,null,0,0,0]
[null,null,112,null,null,null,null,null,null,null,null,0,0,0]
[null,null,113,null,null,null,null,null,null,null,null,0,0,0]
[null,null,114,null,null,null,null,null,null,null,null,0,0,0]
[null,null,115,null,null,null,null,null,null,null,null,0,0,0]
[null,null,116,null,null,null,null,null,null,null,null,0,0,0]
[null,null,117,null,null,null,null,null,null,null,null,0,0,0]
[null,null,118,null,null,null,null,null,null,null,null,0,0,0]
[null,null,119,null,null,null,null,null,null,null,null,0,0,0]
[null,null,120,null,null,null,null,null,null,null,null,0,0,0]
[null,null,121,null,null,null,null,null,null,null,null,0,0,0]
[null,null,122,null,null,null,null,null,null,null,null,0,0,0]
[null,null,123,null,null,null,null,null,null,null,null,0,0,0]
[null,null,124,null,null,null,null,null,null,null,null,0,0,0]
[null,null,125,null,null,null,null,null,null,null,null,0,0,0]
[null,null,126,null,null,null,null,null,null,null,null,0,0,0]
[null,null,127,null,null,null,null,null,null,null,null,0,0,0]
[null,null,128,null,null,null,null,null,null,null,null,0,0,0]
[null,null,129,null,null,null,null,null,null,null,null,0,0,0]
[null,null,130,null,null,null,null,null,null,null,null,0,0,0]
[null,null,131,null,null,null,null,null,null,null,null,0,0,0]
[null,null,132,null,null,null,null,null,null,null,null,0,0,0]
[null,null,133,null,null,null,null,null,null,null,null,{"$f":"G287*(1+$E287)","v":0},0,0]
[null,null,134,null,null,null,null,null,null,null,null,0,0,0]
[null,null,135,null,null,null,null,null,null,null,null,0,0,0]
[null,null,136,null,null,null,null,null,null,null,null,0,0,0]
[null,null,137,null,null,null,null,null,null,null,null,0,0,0]
[null,null,138,null,null,null,null,null,null,null,null,0,0,0]
[null,null,139,null,null,null,null,null,null,null,null,0,0,0]
[null,null,140,null,null,null,null,null,null,null,null,0,0,0]
[null,null,141]
[null,null,142]
[null,null,143]
[null,null,144]
[null,null,145]
[null,null,146]
[null,null,147]
[null,null,148]
[null,null,149]
[null,null,150]
[null,null,151]
[null,null,152]
[null,null,153]
[null,null,154]
[null,null,155]
[null,null,156]
[null,null,157]
[null,null,158]
[null,null,159]
[null,null,160]
[null,null,161]
[null,null,162]
[null,null,163]
[null,null,164]
[null,null,165]
[null,null,166]
[null,null,167]
[null,null,168]
[null,null,169]
[null,null,170]
[null,null,171]
[null,null,172]
[null,null,173]
[null,null,174]
[null,null,175]
[null,null,176]
[null,null,177]
[null,null,178]
[null,null,179]
[null,null,180]
[null,null,181]
[null,null,182]
[null,null,183]
[null,null,184]
[null,null,185]
[null,null,186]
[null,null,187]
[null,null,188]
[null,null,189]
[null,null,190]
[null,null,191]
[null,null,192]
[null,null,193]
[null,null,194]
[null,null,195]
[null,null,196]
[null,null,197]
[null,null,198]
[null,null,199]
[null,null,200]
[null,null,201]
[null,null,202]
[null,null,203]
[null,null,204]
[null,null,205]
[null,null,206]
[null,null,207]
[null,null,208]
[null,null,209]
[null,null,210]
[null,null,211]
[null,null,212]
[null,null,213]
[null,null,214]
[null,null,215]
[null,null,216]
[null,null,217]
[null,null,218]
[null,null,219]
[null,null,220]
[null,null,221]
[null,null,222]
[null,null,223]
[null,null,224]
[null,null,225]
[null,null,226]
[null,null,227]
[null,null,228]
[null,null,229]
[null,null,230]
[null,null,231]
[null,null,232]
[null,null,233]
[null,null,234]
[null,null,235]
[null,null,236]
[null,null,237]
[null,null,238]
[null,null,239]
[null,null,240]
[null,null,241]
[null,null,242]
[null,null,243]
[null,null,244]
[null,null,245]
[null,null,246]
[null,null,247]
[null,null,248]
[null,null,249]
[null,null,250]
[null,null,251]
[null,null,252]
[null,null,253]
[null,null,254]
[null,null,255]
[null,null,256]
[null,null,257]
[null,null,258]
[null,null,259]
[null,null,260]
[null,null,261]
[null,null,262]
[null,null,263]
[null,null,264]
[null,null,265]
[null,null,266]
[null,null,267]
[null,null,268]
[null,null,269]
[null,null,270]
[null,null,271]
[null,null,272]
[null,null,273]
[null,null,274]
[null,null,275]
[null,null,276]
[null,null,277]
[null,null,278]
[null,null,279]
[null,null,280]
[null,null,281]
[null,null,282]
[null,null,283]
[null,null,284]
[null,null,285]
[null,null,286]
[null,null,287]
[null,null,288]
[null,null,289]
[null,null,290]
[null,null,291]
[null,null,292]
[null,null,293]
[null,null,294]
[null,null,295]
[null,null,296]
[null,null,297]
[null,null,298]
[null,null,299]
[null,null,300]

{"sheet":"Sensitivity 8","index":24,"n_rows":454,"n_cols":56,"rows_kept":454,"cut":false,"hidden":false,"merged":[[114,1,118,1],[119,1,129,1],[130,1,140,1],[141,1,152,1],[9,1,9,2],[10,1,10,2],[39,1,49,1],[50,1,60,1],[61,1,71,1],[72,1,78,1],[86,1,96,1],[97,1,107,1],[29,1,30,1],[29,2,30,2],[9,4,9,5],[9,6,9,8],[9,11,9,13],[9,16,9,18],[18,1,28,1]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,"Number of projects",3,null,null,null,null,true,null,null,null,null,true,null,null,null,null,true,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false]
[]
[null,"Data needed",null,null,"Sensitivity",null,"Haile Selassie avenue",null,null,null,"Source",{"$f":"CONCATENATE(G10,\" lower\")","v":"Haile Selassie avenue lower"},null,null,null,"Source",{"$f":"CONCATENATE(G10,\" upper\")","v":"Haile Selassie avenue upper"},null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source"]
[null,"Indicator",null,null,"Lower","Upper","Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030"]
[null,1,"Project Name",null,null,null,"Haile Selassie avenue",null,null,1,null,{"$f":"L10","v":"Haile Selassie avenue lower"},null,null,1,null,{"$f":"Q10","v":"Haile Selassie avenue upper"},null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1]
[null,2,"Project description",null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,3,"Country",null,null,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1]
[null,4,"State",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,5,"City",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,6,"Base Year",1,null,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1]
[null,7,"Target Year",null,null,null,2030,null,null,1,null,2030,2030,2030,1,null,2030,2030,2030,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1]
[null,8,"Modal split",1,null,null,null,null,null,1,"JICA, NBO master plan pg 2-89",null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,null,null,0.32,0.21,0.24999999999999997,null,null,{"$f":"IF(OR(ISBLANK($E20),ISBLANK(G20)),G20,(G20*(1+$E20)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":0.32},{"$f":"IF(OR(ISBLANK($E20),ISBLANK(H20)),H20,(H20*(1+$E20)/(H$23*(1+$E$23)+H$24*(1+$E$24)+H$25*(1+$E$25)+H$26*(1+$E$26)+H$27*(1+$E$27)+H$28*(1+$E$28)+H$29*(1+$E$29)+H$21*(1+$E$21)+H$22*(1+$E$22)+H$20*(1+$E$20))))","v":0.21},{"$f":"IF(OR(ISBLANK($E20),ISBLANK(I20)),I20,(I20*(1+$E20)/(I$23*(1+$E$23)+I$24*(1+$E$24)+I$25*(1+$E$25)+I$26*(1+$E$26)+I$27*(1+$E$27)+I$28*(1+$E$28)+I$29*(1+$E$29)+I$21*(1+$E$21)+I$22*(1+$E$22)+I$20*(1+$E$20))))","v":0.24999999999999997},null,null,{"$f":"IF(OR(ISBLANK($F20),ISBLANK(G20)),G20,(G20*(1+$F20)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":0.32},{"$f":"IF(OR(ISBLANK($F20),ISBLANK(H20)),H20,(H20*(1+$F20)/(H$23*(1+$F$23)+H$24*(1+$F$24)+H$25*(1+$F$25)+H$26*(1+$F$26)+H$27*(1+$F$27)+H$28*(1+$F$28)+H$29*(1+$F$29)+H$21*(1+$F$21)+H$22*(1+$F$22)+H$20*(1+$F$20))))","v":0.21},0.24999999999999997,null,null,0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005"]
[null,null,"Cycling",null,null,null,0.03,0.04,4.4999999999999998E-2,null,null,{"$f":"IF(OR(ISBLANK($E21),ISBLANK(G21)),G21,(G21*(1+$E21)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":0.03},0.04,4.4999999999999998E-2,null,null,{"$f":"IF(OR(ISBLANK($F21),ISBLANK(G21)),G21,(G21*(1+$F21)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":0.03},0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2]
[null,null,"Bus",null,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.28999999999999998,0.21559888579387185,0.2,null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2]
[null,null,"BRT",null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35]
[null,null,"LRT & rail",null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001]
[null,null,"Motorcycles",null,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01]
[null,null,"Taxi",null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01]
[null,9,"Metropolitan population",1,null,null,3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($E30),ISBLANK(G30)),G30,G30*(1+$E30))","v":3915000},0,0,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F30),ISBLANK(G30)),G30,G30*(1+$F30))","v":3915000},{"$f":"IF(OR(ISBLANK($F30),ISBLANK(H30)),H30,H30*(1+$F30))","v":0},0,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,null,null,null,null,null,7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,0,0,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F31),ISBLANK(G31)),G31,G31*(1+$F31))","v":7140000},0,0,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,10,"Economic growth rate",1,null,null,6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,0,0,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,0,0,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014"]
[null,11,"Average inflation rate",1,null,null,0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,0,0,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,0,0,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011"]
[null,12,"Currency",1,null,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",0,0,1,null,"Kenyan Shilling",0,0,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1]
[null,13,"GDP/capita",1,null,null,172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,0,0,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,0,0,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya"]
[null,14,"Discount rate",1,null,null,0.12,null,null,1,null,0.12,0,0,1,null,0.12,0,0,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1]
[null,15,"Scheme costs",null,null,null,42000000,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",42000000,0,0,null,null,42000000,0,0,null,null,42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County"]
[null,16,"Base Year of prices",1,null,null,2014,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",2014,0,0,null,null,2014,0,0,null,null,2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County"]
[null,17,"Total number of trips per day",1,null,null,60000,109425.2873563215,109425.2873563215,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014",60000,109425.2873563215,109425.2873563215,null,"Jica, 2006",60000,109425.2873563215,109425.2873563215,null,"Jica, 2006",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County"]
[null,18,"Average trip length (Km)",1,null,null,8,8,8,0,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8]
[null,null,"Walking",null,null,null,null,null,null,null,"JICA, NBO master plan Appendix 2-38",{"$f":"IF(OR(ISBLANK($E41),ISBLANK(G41)),G41,G41*(1+$E41))","v":0},0,0,null,null,0,0,0]
[null,null,"Cycling",null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($E42),ISBLANK(G42)),G42,G42*(1+$E42))","v":0},0,0,null,null,0,0,0]
[null,null,"Bus",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"BRT",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"LRT & rail",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Motorcycles",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Taxi",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,19,"Dominant fuel type per mode",1,null,null,null,null,null,1,null,0,0,0,null,null,0,0,0]
[null,null,"Walking",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cycling",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Bus",null,null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"BRT",null,null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"Minibus taxi",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"LRT & rail",null,null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity"]
[null,null,"Cars",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Motorcycles",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Taxi",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Other",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,20,"Average occupancy per mode",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,null,"Walking",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cycling",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Bus",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"BRT",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($E67),ISBLANK(G67)),G67,G67*(1+$E67))","v":0},0,0,null,null,0,0,0]
[null,null,"LRT & rail",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Motorcycles",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Taxi",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,21,"Noise level at a distance of:",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,22,"Value of a statistical life (VSL)",1,null,null,22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,23,"Reference year of VSL data",1,null,null,2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,24,"All cause mortality rate per 100 000 persons",1,null,null,1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,0,0,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,0,0,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012"]
[null,25,"Average number of trips per day",1,null,null,2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,0,0,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,0,0,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013"]
[null,26,"NMT Fatalities per year",1,-0.2,0.2,28,29.730337078651687,26.584269662921347,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2013",22.400000000000002,23.78426966292135,21.267415730337078,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",33.6,35.67640449438202,31.901123595505616,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014"]
[null,27,"NMT Injuries per year",1,-0.2,0.2,105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",84,97.07385431132434,73.498426966292143,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",126,145.61078146698648,110.24764044943821,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014"]
[null,28,"Current value of a transport injury",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,29,"Share of trips affected by scheme",1,null,null,null,null,null,1,null,0,0,0,null,null,0,0,0]
[null,null,"Walking",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cycling",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Bus",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"BRT",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Minibus taxi",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"LRT & rail",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cars",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Motorcycles",null,null,null,1,null,null,null,null,1,0,0,null,null,{"$f":"IF(OR(ISBLANK($F95),ISBLANK(G95)),G95,G95*(1+$F95))","v":1},0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Taxi",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Other",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,30,"Estimated time saving due to scheme",1,null,null,null,null,null,1,null,0,0,0,1,null,0,0,0,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,null,null,5,0.05,null,null,null,5,0.05,0,null,null,5,0.05,0,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05]
[null,null,"Cycling",null,null,null,1,0.01,null,null,null,1,0.01,0,null,null,1,0.01,0,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Bus",null,null,null,-1,-0.01,null,null,null,-1,-0.01,0,null,null,-1,-0.01,0,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"BRT",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Minibus taxi",null,null,null,-1,-0.01,null,null,null,-1,-0.01,0,null,null,-1,-0.01,0,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"LRT & rail",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Cars",null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,0,null,null,-0.70000000000000007,-7.0000000000000001E-3,0,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3]
[null,null,"Motorcycles",null,null,null,1,0.01,null,null,null,1,0.01,0,null,null,1,0.01,0,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Taxi",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Other",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,31,"Fuel levy",1,null,null,6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,0,0,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,0,0,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya"]
[null,32,"Petrol price per litre",1,null,null,143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,0,0,1,"data.worldbank.org/country/Kenya",143.31,0,0,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya"]
[null,33,"Diesel price per litre",1,null,null,131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,0,0,1,"data.worldbank.org/country/Kenya",131.80000000000001,0,0,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya"]
[null,34,"Value Added Tax (VAT)",1,null,null,0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,0,0,1,"data.worldbank.org/country/Kenya",0.13689999999999999,0,0,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya"]
[null,35,"Money saved per person per year",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,36,"Percentage of money saved spent on taxed consumables",2,null,null,null,null,null,0,null,0,0,0,1,null,0,0,0,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,37,"Qualitative criteria weighting",3,null,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13]
[null,null,"Environment",null,null,null,5,null,null,null,null,{"$f":"G116","v":5},null,null,null,null,{"$f":"G116","v":5},null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Health",null,null,null,8,null,null,null,null,{"$f":"G117","v":8},null,null,null,null,{"$f":"G117","v":8},null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Economic",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Social",null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6]
[null,38,"Importance",3,null,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1]
[null,null,"Energy usage",null,null,null,3,null,null,null,null,{"$f":"G121","v":3},null,null,null,null,{"$f":"G121","v":3},null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Emissions",null,null,null,7,null,null,null,null,{"$f":"G122","v":7},null,null,null,null,{"$f":"G122","v":7},null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Noise pollution",null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Physical activity",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Accidents/injuries",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Time saving",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Loss of tax revenue",null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9]
[null,null,"Journey quality",null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Security",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Liveability",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,39,"Qualitative indicator",14,null,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1]
[null,null,"Energy usage",null,null,null,3,6,7.0000000000000009,null,null,{"$f":"G132","v":3},{"$f":"H132","v":6},7.0000000000000009,null,null,{"$f":"G132","v":3},{"$f":"H132","v":6},7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009]
[null,null,"Emissions",null,null,null,4,6,8,null,null,{"$f":"G133","v":4},6,8,null,null,{"$f":"G133","v":4},6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8]
[null,null,"Noise pollution",null,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6]
[null,null,"Physical activity",null,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3]
[null,null,"Accidents/injuries",null,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1]
[null,null,"Time saving",null,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3]
[null,null,"Loss of tax revenue",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Journey quality",null,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4]
[null,null,"Security",null,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8]
[null,null,"Liveability",null,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5]
[null,40,"Description of indicator impacts",25,null,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1]
[null,null,"Project description"]
[null,null,"Energy usage"]
[null,null,"Emissions"]
[null,null,"Noise pollution"]
[null,null,"Physical activity"]
[null,null,"Accidents/injuries"]
[null,null,"Time saving"]
[null,null,"Loss of tax revenue"]
[null,null,"Journey quality"]
[null,null,"Security"]
[null,null,"Liveability"]
[null,41,"Scheme costs",1,null,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1]
[null,null,"1",null,null,null,2015,null,42000000,null,null,{"$f":"G155","v":2015},{"$f":"H155*(1+$E155)","v":0},42000000,null,null,{"$f":"G155","v":2015},null,{"$f":"IF(OR(ISBLANK($F155),ISBLANK(I155)),I155,I155*(1+$F155))","v":42000000},null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000]
[null,null,2,null,null,null,null,null,null,null,null,{"$f":"G156*(1+$E156)","v":0},0,0]
[null,null,3,null,null,null,null,null,null,null,null,0,0,0]
[null,null,4,null,null,null,null,null,null,null,null,0,0,0]
[null,null,5,null,null,null,null,null,null,null,null,0,0,0]
[null,null,6,null,null,null,null,null,null,null,null,0,0,0]
[null,null,7,null,null,null,null,null,null,null,null,0,0,0]
[null,null,8,null,null,null,null,null,null,null,null,0,0,0]
[null,null,9,null,null,null,null,null,null,null,null,0,0,0]
[null,null,10,null,null,null,null,null,null,null,null,0,0,0]
[null,null,11,null,null,null,null,null,null,null,null,0,0,0]
[null,null,12,null,null,null,null,null,null,null,null,0,0,0]
[null,null,13,null,null,null,null,null,null,null,null,0,0,0]
[null,null,14,null,null,null,null,null,null,null,null,0,0,0]
[null,null,15,null,null,null,null,null,null,null,null,0,0,0]
[null,null,16,null,null,null,null,null,null,null,null,0,0,0]
[null,null,17,null,null,null,null,null,null,null,null,0,0,0]
[null,null,18,null,null,null,null,null,null,null,null,0,0,0]
[null,null,19,null,null,null,null,null,null,null,null,0,0,0]
[null,null,20,null,null,null,null,null,null,null,null,0,0,0]
[null,null,21,null,null,null,null,null,null,null,null,0,0,0]
[null,null,22,null,null,null,null,null,null,null,null,0,0,0]
[null,null,23,null,null,null,null,null,null,null,null,0,0,0]
[null,null,24,null,null,null,null,null,null,null,null,0,0,0]
[null,null,25,null,null,null,null,null,null,null,null,0,0,0]
[null,null,26,null,null,null,null,null,null,null,null,0,0,0]
[null,null,27,null,null,null,null,null,null,null,null,0,0,0]
[null,null,28,null,null,null,null,null,null,null,null,0,0,0]
[null,null,29,null,null,null,null,null,null,null,null,0,0,0]
[null,null,30,null,null,null,null,null,null,null,null,0,0,0]
[null,null,31,null,null,null,null,null,null,null,null,0,0,0]
[null,null,32,null,null,null,null,null,null,null,null,0,0,0]
[null,null,33,null,null,null,null,null,null,null,null,0,0,0]
[null,null,34,null,null,null,null,null,null,null,null,0,0,0]
[null,null,35,null,null,null,null,null,null,null,null,0,0,0]
[null,null,36,null,null,null,null,null,null,null,null,0,0,0]
[null,null,37,null,null,null,null,null,null,null,null,0,0,0]
[null,null,38,null,null,null,null,null,null,null,null,0,0,0]
[null,null,39,null,null,null,null,null,null,null,null,0,0,0]
[null,null,40,null,null,null,null,null,null,null,null,0,0,0]
[null,null,41,null,null,null,null,null,null,null,null,0,0,0]
[null,null,42,null,null,null,null,null,null,null,null,0,0,0]
[null,null,43,null,null,null,null,null,null,null,null,0,0,0]
[null,null,44,null,null,null,null,null,null,null,null,0,0,0]
[null,null,45,null,null,null,null,null,null,null,null,0,0,0]
[null,null,46,null,null,null,null,null,null,null,null,0,0,0]
[null,null,47,null,null,null,null,null,null,null,null,0,0,0]
[null,null,48,null,null,null,null,null,null,null,null,0,0,0]
[null,null,49,null,null,null,null,null,null,null,null,0,0,0]
[null,null,50,null,null,null,null,null,null,null,null,0,0,0]
[null,null,51,null,null,null,null,null,null,null,null,0,0,0]
[null,null,52,null,null,null,null,null,null,null,null,0,0,0]
[null,null,53,null,null,null,null,null,null,null,null,0,0,0]
[null,null,54,null,null,null,null,null,null,null,null,0,0,0]
[null,null,55,null,null,null,null,null,null,null,null,0,0,0]
[null,null,56,null,null,null,null,null,null,null,null,0,0,0]
[null,null,57,null,null,null,null,null,null,null,null,0,0,0]
[null,null,58,null,null,null,null,null,null,null,null,0,0,0]
[null,null,59,null,null,null,null,null,null,null,null,0,0,0]
[null,null,60,null,null,null,null,null,null,null,null,0,0,0]
[null,null,61,null,null,null,null,null,null,null,null,0,0,0]
[null,null,62,null,null,null,null,null,null,null,null,0,0,0]
[null,null,63,null,null,null,null,null,null,null,null,0,0,0]
[null,null,64,null,null,null,null,null,null,null,null,0,0,0]
[null,null,65,null,null,null,null,null,null,null,null,0,0,0]
[null,null,66,null,null,null,null,null,null,null,null,{"$f":"G220*(1+$E220)","v":0},0,0]
[null,null,67,null,null,null,null,null,null,null,null,0,0,0]
[null,null,68,null,null,null,null,null,null,null,null,0,0,0]
[null,null,69,null,null,null,null,null,null,null,null,0,0,0]
[null,null,70,null,null,null,null,null,null,null,null,0,0,0]
[null,null,71,null,null,null,null,null,null,null,null,0,0,0]
[null,null,72,null,null,null,null,null,null,null,null,0,0,0]
[null,null,73,null,null,null,null,null,null,null,null,0,0,0]
[null,null,74,null,null,null,null,null,null,null,null,0,0,0]
[null,null,75,null,null,null,null,null,null,null,null,0,0,0]
[null,null,76,null,null,null,null,null,null,null,null,0,0,0]
[null,null,77,null,null,null,null,null,null,null,null,0,0,0]
[null,null,78,null,null,null,null,null,null,null,null,0,0,0]
[null,null,79,null,null,null,null,null,null,null,null,0,0,0]
[null,null,80,null,null,null,null,null,null,null,null,0,0,0]
[null,null,81,null,null,null,null,null,null,null,null,0,0,0]
[null,null,82,null,null,null,null,null,null,null,null,0,0,0]
[null,null,83,null,null,null,null,null,null,null,null,0,0,0]
[null,null,84,null,null,null,null,null,null,null,null,0,0,0]
[null,null,85,null,null,null,null,null,null,null,null,0,0,0]
[null,null,86,null,null,null,null,null,null,null,null,0,0,0]
[null,null,87,null,null,null,null,null,null,null,null,0,0,0]
[null,null,88,null,null,null,null,null,null,null,null,0,0,0]
[null,null,89,null,null,null,null,null,null,null,null,0,0,0]
[null,null,90,null,null,null,null,null,null,null,null,0,0,0]
[null,null,91,null,null,null,null,null,null,null,null,0,0,0]
[null,null,92,null,null,null,null,null,null,null,null,0,0,0]
[null,null,93,null,null,null,null,null,null,null,null,0,0,0]
[null,null,94,null,null,null,null,null,null,null,null,0,0,0]
[null,null,95,null,null,null,null,null,null,null,null,0,0,0]
[null,null,96,null,null,null,null,null,null,null,null,0,0,0]
[null,null,97,null,null,null,null,null,null,null,null,0,0,0]
[null,null,98,null,null,null,null,null,null,null,null,0,0,0]
[null,null,99,null,null,null,null,null,null,null,null,0,0,0]
[null,null,100,null,null,null,null,null,null,null,null,0,0,0]
[null,null,101,null,null,null,null,null,null,null,null,0,0,0]
[null,null,102,null,null,null,null,null,null,null,null,0,0,0]
[null,null,103,null,null,null,null,null,null,null,null,0,0,0]
[null,null,104,null,null,null,null,null,null,null,null,0,0,0]
[null,null,105,null,null,null,null,null,null,null,null,0,0,0]
[null,null,106,null,null,null,null,null,null,null,null,0,0,0]
[null,null,107,null,null,null,null,null,null,null,null,0,0,0]
[null,null,108,null,null,null,null,null,null,null,null,0,0,0]
[null,null,109,null,null,null,null,null,null,null,null,0,0,0]
[null,null,110,null,null,null,null,null,null,null,null,0,0,0]
[null,null,111,null,null,null,null,null,null,null,null,0,0,0]
[null,null,112,null,null,null,null,null,null,null,null,0,0,0]
[null,null,113,null,null,null,null,null,null,null,null,0,0,0]
[null,null,114,null,null,null,null,null,null,null,null,0,0,0]
[null,null,115,null,null,null,null,null,null,null,null,0,0,0]
[null,null,116,null,null,null,null,null,null,null,null,0,0,0]
[null,null,117,null,null,null,null,null,null,null,null,0,0,0]
[null,null,118,null,null,null,null,null,null,null,null,0,0,0]
[null,null,119,null,null,null,null,null,null,null,null,0,0,0]
[null,null,120,null,null,null,null,null,null,null,null,0,0,0]
[null,null,121,null,null,null,null,null,null,null,null,0,0,0]
[null,null,122,null,null,null,null,null,null,null,null,0,0,0]
[null,null,123,null,null,null,null,null,null,null,null,0,0,0]
[null,null,124,null,null,null,null,null,null,null,null,0,0,0]
[null,null,125,null,null,null,null,null,null,null,null,0,0,0]
[null,null,126,null,null,null,null,null,null,null,null,0,0,0]
[null,null,127,null,null,null,null,null,null,null,null,0,0,0]
[null,null,128,null,null,null,null,null,null,null,null,0,0,0]
[null,null,129,null,null,null,null,null,null,null,null,0,0,0]
[null,null,130,null,null,null,null,null,null,null,null,{"$f":"G284*(1+$E284)","v":0},0,0]
[null,null,131,null,null,null,null,null,null,null,null,0,0,0]
[null,null,132,null,null,null,null,null,null,null,null,0,0,0]
[null,null,133,null,null,null,null,null,null,null,null,0,0,0]
[null,null,134,null,null,null,null,null,null,null,null,0,0,0]
[null,null,135,null,null,null,null,null,null,null,null,0,0,0]
[null,null,136,null,null,null,null,null,null,null,null,0,0,0]
[null,null,137,null,null,null,null,null,null,null,null,0,0,0]
[null,null,138,null,null,null,null,null,null,null,null,0,0,0]
[null,null,139,null,null,null,null,null,null,null,null,0,0,0]
[null,null,140,null,null,null,null,null,null,null,null,0,0,0]
[null,null,141]
[null,null,142]
[null,null,143]
[null,null,144]
[null,null,145]
[null,null,146]
[null,null,147]
[null,null,148]
[null,null,149]
[null,null,150]
[null,null,151]
[null,null,152]
[null,null,153]
[null,null,154]
[null,null,155]
[null,null,156]
[null,null,157]
[null,null,158]
[null,null,159]
[null,null,160]
[null,null,161]
[null,null,162]
[null,null,163]
[null,null,164]
[null,null,165]
[null,null,166]
[null,null,167]
[null,null,168]
[null,null,169]
[null,null,170]
[null,null,171]
[null,null,172]
[null,null,173]
[null,null,174]
[null,null,175]
[null,null,176]
[null,null,177]
[null,null,178]
[null,null,179]
[null,null,180]
[null,null,181]
[null,null,182]
[null,null,183]
[null,null,184]
[null,null,185]
[null,null,186]
[null,null,187]
[null,null,188]
[null,null,189]
[null,null,190]
[null,null,191]
[null,null,192]
[null,null,193]
[null,null,194]
[null,null,195]
[null,null,196]
[null,null,197]
[null,null,198]
[null,null,199]
[null,null,200]
[null,null,201]
[null,null,202]
[null,null,203]
[null,null,204]
[null,null,205]
[null,null,206]
[null,null,207]
[null,null,208]
[null,null,209]
[null,null,210]
[null,null,211]
[null,null,212]
[null,null,213]
[null,null,214]
[null,null,215]
[null,null,216]
[null,null,217]
[null,null,218]
[null,null,219]
[null,null,220]
[null,null,221]
[null,null,222]
[null,null,223]
[null,null,224]
[null,null,225]
[null,null,226]
[null,null,227]
[null,null,228]
[null,null,229]
[null,null,230]
[null,null,231]
[null,null,232]
[null,null,233]
[null,null,234]
[null,null,235]
[null,null,236]
[null,null,237]
[null,null,238]
[null,null,239]
[null,null,240]
[null,null,241]
[null,null,242]
[null,null,243]
[null,null,244]
[null,null,245]
[null,null,246]
[null,null,247]
[null,null,248]
[null,null,249]
[null,null,250]
[null,null,251]
[null,null,252]
[null,null,253]
[null,null,254]
[null,null,255]
[null,null,256]
[null,null,257]
[null,null,258]
[null,null,259]
[null,null,260]
[null,null,261]
[null,null,262]
[null,null,263]
[null,null,264]
[null,null,265]
[null,null,266]
[null,null,267]
[null,null,268]
[null,null,269]
[null,null,270]
[null,null,271]
[null,null,272]
[null,null,273]
[null,null,274]
[null,null,275]
[null,null,276]
[null,null,277]
[null,null,278]
[null,null,279]
[null,null,280]
[null,null,281]
[null,null,282]
[null,null,283]
[null,null,284]
[null,null,285]
[null,null,286]
[null,null,287]
[null,null,288]
[null,null,289]
[null,null,290]
[null,null,291]
[null,null,292]
[null,null,293]
[null,null,294]
[null,null,295]
[null,null,296]
[null,null,297]
[null,null,298]
[null,null,299]
[null,null,300]

{"sheet":"Sensitivity 9","index":25,"n_rows":454,"n_cols":56,"rows_kept":454,"cut":false,"hidden":false,"merged":[[114,1,118,1],[119,1,129,1],[130,1,140,1],[141,1,152,1],[9,1,9,2],[10,1,10,2],[39,1,49,1],[50,1,60,1],[61,1,71,1],[72,1,78,1],[86,1,96,1],[97,1,107,1],[29,1,30,1],[29,2,30,2],[9,4,9,5],[9,6,9,8],[9,11,9,13],[9,16,9,18],[18,1,28,1]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,"Number of projects",3,null,null,null,null,true,null,null,null,null,true,null,null,null,null,true,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false]
[]
[null,"Data needed",null,null,"Sensitivity",null,"Haile Selassie avenue",null,null,null,"Source",{"$f":"CONCATENATE(G10,\" lower\")","v":"Haile Selassie avenue lower"},null,null,null,"Source",{"$f":"CONCATENATE(G10,\" upper\")","v":"Haile Selassie avenue upper"},null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source"]
[null,"Indicator",null,null,"Lower","Upper","Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030"]
[null,1,"Project Name",null,null,null,"Haile Selassie avenue",null,null,1,null,{"$f":"L10","v":"Haile Selassie avenue lower"},null,null,1,null,{"$f":"Q10","v":"Haile Selassie avenue upper"},null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1]
[null,2,"Project description",null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,3,"Country",null,null,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1]
[null,4,"State",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,5,"City",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,6,"Base Year",1,null,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1]
[null,7,"Target Year",null,null,null,2030,null,null,1,null,2030,2030,2030,1,null,2030,2030,2030,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1]
[null,8,"Modal split",1,null,null,null,null,null,1,"JICA, NBO master plan pg 2-89",null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,-0.3,0.5,0.32,0.21,0.24999999999999997,null,null,{"$f":"IF(OR(ISBLANK($E20),ISBLANK(G20)),\"\",(G20*(1+$E20)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":0.26092020966802559},{"$f":"IF(OR(ISBLANK($E20),ISBLANK(H20)),\"\",(H20*(1+$E20)/(H$23*(1+$E$23)+H$24*(1+$E$24)+H$25*(1+$E$25)+H$26*(1+$E$26)+H$27*(1+$E$27)+H$28*(1+$E$28)+H$29*(1+$E$29)+H$21*(1+$E$21)+H$22*(1+$E$22)+H$20*(1+$E$20))))","v":0.17280752883236294},0.20746887966804978,null,null,{"$f":"IF(OR(ISBLANK($F20),ISBLANK(G20)),\"\",(G20*(1+$F20)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":0.38104310550130982},{"$f":"IF(OR(ISBLANK($F20),ISBLANK(H20)),\"\",(H20*(1+$F20)/(H$23*(1+$F$23)+H$24*(1+$F$24)+H$25*(1+$F$25)+H$26*(1+$F$26)+H$27*(1+$F$27)+H$28*(1+$F$28)+H$29*(1+$F$29)+H$21*(1+$F$21)+H$22*(1+$F$22)+H$20*(1+$F$20))))","v":0.22930052542334214},0.27260831637103805,null,null,0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005"]
[null,null,"Cycling",null,-0.2,0.2,0.03,0.04,4.4999999999999998E-2,null,null,{"$f":"IF(OR(ISBLANK($E21),ISBLANK(G21)),\"\",(G21*(1+$E21)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":2.7955736750145604E-2},3.761796546010622E-2,4.2679312388855958E-2,null,null,{"$f":"IF(OR(ISBLANK($F21),ISBLANK(G21)),\"\",(G21*(1+$F21)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":2.8578232912598235E-2},3.4941032445461664E-2,3.9255597557429488E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2]
[null,null,"Bus",null,-0.1,0.1,0.28999999999999998,0.21559888579387185,0.2,null,null,0.30401863715783345,{"$f":"IF(OR(ISBLANK($E22),ISBLANK(H22)),\"\",(H22*(1+$E22)/(H$23*(1+$E$23)+H$24*(1+$E$24)+H$25*(1+$E$25)+H$26*(1+$E$26)+H$27*(1+$E$27)+H$28*(1+$E$28)+H$29*(1+$E$29)+H$21*(1+$E$21)+H$22*(1+$E$22)+H$20*(1+$E$20))))","v":0.22810475922275411},{"$f":"IF(OR(ISBLANK($E22),ISBLANK(I22)),\"\",(I22*(1+$E22)/(I$23*(1+$E$23)+I$24*(1+$E$24)+I$25*(1+$E$25)+I$26*(1+$E$26)+I$27*(1+$E$27)+I$28*(1+$E$28)+I$29*(1+$E$29)+I$21*(1+$E$21)+I$22*(1+$E$22)+I$20*(1+$E$20))))","v":0.21339656194427983},null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.2532348971977455,0.17263692562712429,0.15993021227100904,null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2]
[null,null,"BRT",null,-0.5,0.05,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,-0.15,0.6,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,6.9306930693069313E-2,0.37825899026150506,0.35269709543568467,null,null,8.891005795030564E-2,0.44089937876863883,0.40709508578075021,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35]
[null,null,"LRT & rail",null,-0.05,0.06,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,0,0.08,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.32615026208503206,0.17019444244333401,0.16004742145820985,null,null,0.24005715646582523,0.11381992654718545,0.10599011340505962,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001]
[null,null,"Motorcycles",null,0,0.03,0.01,4.1782729805013921E-3,0.01,null,null,1.1648223645894001E-2,4.911816520731139E-3,1.1855364552459989E-2,null,null,8.1765499722156066E-3,3.1327701443963707E-3,7.4876417563245132E-3,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01]
[null,null,"Taxi",null,0,0.06,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,0,0.05,0,6.8941504178272979E-3,0.01,null,null,0,8.1044972592063808E-3,1.1855364552459989E-2,null,null,0,5.2694410438511776E-3,7.6330328583890678E-3,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01]
[null,9,"Metropolitan population",1,-0.1,0.5,3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($E30),ISBLANK(G30)),\"\",G30*(1+$E30))","v":3523500},"","",1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F30),ISBLANK(G30)),\"\",G30*(1+$F30))","v":5872500},{"$f":"IF(OR(ISBLANK($F30),ISBLANK(H30)),\"\",H30*(1+$F30))","v":""},"",1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,null,null,null,-0.1,0.5,7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",6426000,"","",1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F31),ISBLANK(G31)),\"\",G31*(1+$F31))","v":10710000},"","",1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,10,"Economic growth rate",1,-0.1,0.5,6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",{"$f":"IF(OR(ISBLANK($E32),ISBLANK(G32)),\"\",G32*(1+$E32))","v":5.67E-2},"","",1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",9.4500000000000001E-2,"","",1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014"]
[null,11,"Average inflation rate",1,-0.1,0.5,0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",{"$f":"IF(OR(ISBLANK($E33),ISBLANK(G33)),\"\",G33*(1+$E33))","v":0.12619394911017631},"","",1,"data.worldbank.org/country/Kenya Year: 2011",0.21032324851696049,"","",1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011"]
[null,12,"Currency",1,-0.1,0.5,"Kenyan Shilling",null,null,1,null,{"$f":"G34","v":"Kenyan Shilling"},"","",1,null,{"$f":"G34","v":"Kenyan Shilling"},"","",1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1]
[null,13,"GDP/capita",1,-0.1,0.5,172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",154960.91100000002,"","",1,"World Development Indicators, WB, year: 2010, scope: Kenya",258268.185,"","",1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya"]
[null,14,"Discount rate",1,-0.1,0.5,0.12,null,null,1,null,0.108,"","",1,null,0.18,"","",1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1]
[null,15,"Scheme costs",null,-0.1,0.5,42000000,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",37800000,"","",null,null,63000000,"","",null,null,42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County"]
[null,16,"Base Year of prices",1,-0.1,0.5,2014,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",{"$f":"G38","v":2014},"","",null,null,{"$f":"G38","v":2014},"","",null,null,2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County"]
[null,17,"Total number of trips per day",1,-0.1,0.5,60000,109425.2873563215,109425.2873563215,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014",54000,98482.758620689347,98482.758620689347,null,"Jica, 2006",90000,164137.93103448226,164137.93103448226,null,"Jica, 2006",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County"]
[null,18,"Average trip length (Km)",1,-0.1,0.5,8,8,8,0,null,7.2,7.2,7.2,null,null,12,12,12,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8]
[null,null,"Walking",null,-0.1,0.5,null,null,null,null,"JICA, NBO master plan Appendix 2-38","","","",null,null,"","",""]
[null,null,"Cycling",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Bus",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"BRT",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Minibus taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"LRT & rail",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cars",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Motorcycles",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Other",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,19,"Dominant fuel type per mode",1,-0.1,0.5,null,null,null,1,null,"","","",null,null,"","",""]
[null,null,"Walking",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cycling",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Bus",null,-0.1,0.5,"Diesel","Diesel","Diesel",null,null,{"$f":"G54","v":"Diesel"},{"$f":"H54","v":"Diesel"},"Diesel",null,null,{"$f":"G54","v":"Diesel"},{"$f":"H54","v":"Diesel"},"Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"BRT",null,-0.1,0.5,"Diesel","Diesel","Diesel",null,null,{"$f":"G55","v":"Diesel"},"Diesel","Diesel",null,null,{"$f":"G55","v":"Diesel"},"Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"Minibus taxi",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"LRT & rail",null,-0.1,0.5,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity"]
[null,null,"Cars",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Motorcycles",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Taxi",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Other",null,-0.1,0.5,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,20,"Average occupancy per mode",1,-0.1,0.5,null,null,null,0,null,{"$f":"IF(OR(ISBLANK($E62),ISBLANK(G62)),\"\",G62*(1+$E62))","v":""},"","",null,null,"","",""]
[null,null,"Walking",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cycling",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Bus",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"BRT",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Minibus taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"LRT & rail",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Cars",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Motorcycles",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Taxi",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,"Other",null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,21,"Noise level at a distance of:",1,-0.1,0.5,null,null,null,0,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,null,null,null,-0.1,0.5,null,null,null,null,null,"","","",null,null,"","",""]
[null,22,"Value of a statistical life (VSL)",1,-0.1,0.5,22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",19920856.329,"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",33201427.214999996,"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,23,"Reference year of VSL data",1,-0.1,0.5,2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",{"$f":"G81","v":2007},"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",{"$f":"G81","v":2007},"","",1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,24,"All cause mortality rate per 100 000 persons",1,-0.1,0.5,1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1145.97,"","",1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1909.9499999999998,"","",1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012"]
[null,25,"Average number of trips per day",1,-0.1,0.5,2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.1059999999999999,"","",1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",3.51,"","",1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013"]
[null,26,"NMT Fatalities per year",1,-0.1,0.5,28,29.730337078651687,26.584269662921347,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2013",25.2,26.75730337078652,23.925842696629214,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",42,44.59550561797753,39.876404494382022,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014"]
[null,27,"NMT Injuries per year",1,-0.1,0.5,105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",94.5,109.20808610023987,82.685730337078667,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",157.5,182.01347683373311,137.80955056179778,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014"]
[null,28,"Current value of a transport injury",1,-0.1,0.5,null,null,null,0,null,"","","",null,null,"","",""]
[null,29,"Share of trips affected by scheme",1,-0.1,0.5,null,null,null,1,null,"","","",null,null,"","",""]
[null,null,"Walking",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cycling",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Bus",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"BRT",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Minibus taxi",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"LRT & rail",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cars",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Motorcycles",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,{"$f":"IF(OR(ISBLANK($F95),ISBLANK(G95)),\"\",G95*(1+$F95))","v":1.5},"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Taxi",null,-0.1,0.5,1,null,null,null,null,0.9,"","",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Other",null,-0.1,0.5,1,null,null,null,null,0.9,null,"",null,null,1.5,"","",null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,30,"Estimated time saving due to scheme",1,-0.1,0.5,null,null,null,1,null,"",null,"",1,null,"","","",1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,-0.1,0.5,5,0.05,null,null,null,4.5,null,"",null,null,7.5,7.5000000000000011E-2,"",null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05]
[null,null,"Cycling",null,-0.1,0.5,1,0.01,null,null,null,0.9,null,"",null,null,1.5,1.4999999999999999E-2,"",null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Bus",null,-0.1,0.5,-1,-0.01,null,null,null,-0.9,null,"",null,null,-1.5,-1.4999999999999999E-2,"",null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"BRT",null,-0.1,0.5,0,0,null,null,null,0,null,"",null,null,0,0,"",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Minibus taxi",null,-0.1,0.5,-1,-0.01,null,null,null,-0.9,-9.0000000000000011E-3,"",null,null,-1.5,-1.4999999999999999E-2,"",null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"LRT & rail",null,-0.1,0.5,0,0,null,null,null,0,0,"",null,null,0,0,"",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Cars",null,-0.1,0.5,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.63000000000000012,-6.3E-3,"",null,null,-1.05,-1.0500000000000001E-2,"",null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3]
[null,null,"Motorcycles",null,-0.1,0.5,1,0.01,null,null,null,0.9,9.0000000000000011E-3,"",null,null,1.5,1.4999999999999999E-2,"",null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Taxi",null,-0.1,0.5,0,0,null,null,null,0,0,"",null,null,0,0,"",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Other",null,-0.1,0.5,0,0,null,null,null,0,0,"",null,null,0,0,"",null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,31,"Fuel levy",1,-0.1,0.5,6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",5.6520828972158314E-2,"","",1,"data.worldbank.org/country/Kenya",9.4201381620263855E-2,"","",1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya"]
[null,32,"Petrol price per litre",1,-0.1,0.5,143.31,null,null,1,"data.worldbank.org/country/Kenya",128.97900000000001,"","",1,"data.worldbank.org/country/Kenya",214.965,"","",1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya"]
[null,33,"Diesel price per litre",1,-0.1,0.5,131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",118.62000000000002,"","",1,"data.worldbank.org/country/Kenya",197.70000000000002,"","",1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya"]
[null,34,"Value Added Tax (VAT)",1,-0.1,0.5,0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.12321,"","",1,"data.worldbank.org/country/Kenya",0.20534999999999998,"","",1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya"]
[null,35,"Money saved per person per year",1,null,null,null,null,null,0,null,"","","",null,null,"","",""]
[null,36,"Percentage of money saved spent on taxed consumables",2,null,null,null,null,null,0,null,"","","",1,null,"","","",1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,37,"Qualitative criteria weighting",3,null,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13]
[null,null,"Environment",null,null,null,5,null,null,null,null,{"$f":"G116","v":5},null,null,null,null,{"$f":"G116","v":5},null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Health",null,null,null,8,null,null,null,null,{"$f":"G117","v":8},null,null,null,null,{"$f":"G117","v":8},null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Economic",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Social",null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6]
[null,38,"Importance",3,null,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1]
[null,null,"Energy usage",null,null,null,3,null,null,null,null,{"$f":"G121","v":3},null,null,null,null,{"$f":"G121","v":3},null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Emissions",null,null,null,7,null,null,null,null,{"$f":"G122","v":7},null,null,null,null,{"$f":"G122","v":7},null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Noise pollution",null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Physical activity",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Accidents/injuries",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Time saving",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Loss of tax revenue",null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9]
[null,null,"Journey quality",null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Security",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Liveability",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,39,"Qualitative indicator",14,null,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1]
[null,null,"Energy usage",null,-0.1,0.5,3,6,7.0000000000000009,null,null,{"$f":"G132","v":3},{"$f":"H132","v":6},7.0000000000000009,null,null,{"$f":"G132","v":3},{"$f":"H132","v":6},7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009]
[null,null,"Emissions",null,-0.1,0.5,4,6,8,null,null,{"$f":"G133","v":4},6,8,null,null,{"$f":"G133","v":4},6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8]
[null,null,"Noise pollution",null,-0.1,0.5,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6]
[null,null,"Physical activity",null,-0.1,0.5,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3]
[null,null,"Accidents/injuries",null,-0.1,0.5,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1]
[null,null,"Time saving",null,-0.1,0.5,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3]
[null,null,"Loss of tax revenue",null,-0.1,0.5,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Journey quality",null,-0.1,0.5,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4]
[null,null,"Security",null,-0.1,0.5,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8]
[null,null,"Liveability",null,-0.1,0.5,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5]
[null,40,"Description of indicator impacts",25,null,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1]
[null,null,"Project description"]
[null,null,"Energy usage"]
[null,null,"Emissions"]
[null,null,"Noise pollution"]
[null,null,"Physical activity"]
[null,null,"Accidents/injuries"]
[null,null,"Time saving"]
[null,null,"Loss of tax revenue"]
[null,null,"Journey quality"]
[null,null,"Security"]
[null,null,"Liveability"]
[null,41,"Scheme costs",1,null,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1]
[null,null,"1",null,-0.1,0.5,2015,null,42000000,null,null,{"$f":"G155","v":2015},{"$f":"H155*(1+$E155)","v":0},{"$f":"IF(OR(ISBLANK($E155),ISBLANK(I155)),\"\",I155*(1+$E155))","v":37800000},null,null,{"$f":"G155","v":2015},null,{"$f":"IF(OR(ISBLANK($F155),ISBLANK(I155)),\"\",I155*(1+$F155))","v":63000000},null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000]
[null,null,2,null,null,null,null,null,null,null,null,{"$f":"G156","v":0},0,{"$f":"I156*(1+$E156)","v":0},null,null,{"$f":"G156","v":0},null,{"$f":"IF(OR(ISBLANK($F156),ISBLANK(I156)),\"\",I156*(1+$F156))","v":""}]
[null,null,3,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,4,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,5,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,6,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,7,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,8,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,9,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,10,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,11,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,12,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,13,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,14,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,15,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,16,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,17,null,null,null,null,null,null,null,null,0,{"$f":"H171*(1+$E171)","v":0},0,null,null,0,null,""]
[null,null,18,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,19,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,20,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,21,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,22,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,23,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,24,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,25,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,26,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,27,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,28,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,29,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,30,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,31,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,32,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,33,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,34,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,35,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,36,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,37,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,38,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,39,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,40,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,41,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,42,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,43,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,44,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,45,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,46,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,47,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,48,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,49,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,50,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,51,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,52,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,53,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,54,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,55,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,56,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,57,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,58,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,59,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,60,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,61,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,62,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,63,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,64,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,65,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,66,null,null,null,null,null,null,null,null,{"$f":"G220","v":0},0,0,null,null,{"$f":"G220","v":0},null,{"$f":"IF(OR(ISBLANK($F220),ISBLANK(I220)),\"\",I220*(1+$F220))","v":""}]
[null,null,67,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,68,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,69,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,70,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,71,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,72,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,73,null,null,null,null,null,null,null,null,0,0,0,null,null,0,null,""]
[null,null,74,null,null,null,null,null,null,null,null,{"$f":"G228*(1+$E228)","v":0},0,0]
[null,null,75,null,null,null,null,null,null,null,null,0,0,0]
[null,null,76,null,null,null,null,null,null,null,null,0,0,0]
[null,null,77,null,null,null,null,null,null,null,null,0,0,0]
[null,null,78,null,null,null,null,null,null,null,null,0,0,0]
[null,null,79,null,null,null,null,null,null,null,null,0,0,0]
[null,null,80,null,null,null,null,null,null,null,null,0,0,0]
[null,null,81,null,null,null,null,null,null,null,null,0,0,0]
[null,null,82,null,null,null,null,null,null,null,null,0,0,0]
[null,null,83,null,null,null,null,null,null,null,null,0,0,0]
[null,null,84,null,null,null,null,null,null,null,null,0,0,0]
[null,null,85,null,null,null,null,null,null,null,null,0,0,0]
[null,null,86,null,null,null,null,null,null,null,null,0,0,0]
[null,null,87,null,null,null,null,null,null,null,null,0,0,0]
[null,null,88,null,null,null,null,null,null,null,null,0,0,0]
[null,null,89,null,null,null,null,null,null,null,null,0,0,0]
[null,null,90,null,null,null,null,null,null,null,null,0,0,0]
[null,null,91,null,null,null,null,null,null,null,null,0,0,0]
[null,null,92,null,null,null,null,null,null,null,null,0,0,0]
[null,null,93,null,null,null,null,null,null,null,null,0,0,0]
[null,null,94,null,null,null,null,null,null,null,null,0,0,0]
[null,null,95,null,null,null,null,null,null,null,null,0,0,0]
[null,null,96,null,null,null,null,null,null,null,null,0,0,0]
[null,null,97,null,null,null,null,null,null,null,null,0,0,0]
[null,null,98,null,null,null,null,null,null,null,null,0,0,0]
[null,null,99,null,null,null,null,null,null,null,null,0,0,0]
[null,null,100,null,null,null,null,null,null,null,null,0,0,0]
[null,null,101,null,null,null,null,null,null,null,null,0,0,0]
[null,null,102,null,null,null,null,null,null,null,null,0,0,0]
[null,null,103,null,null,null,null,null,null,null,null,0,0,0]
[null,null,104,null,null,null,null,null,null,null,null,0,0,0]
[null,null,105,null,null,null,null,null,null,null,null,0,0,0]
[null,null,106,null,null,null,null,null,null,null,null,0,0,0]
[null,null,107,null,null,null,null,null,null,null,null,0,0,0]
[null,null,108,null,null,null,null,null,null,null,null,0,0,0]
[null,null,109,null,null,null,null,null,null,null,null,0,0,0]
[null,null,110,null,null,null,null,null,null,null,null,0,0,0]
[null,null,111,null,null,null,null,null,null,null,null,0,0,0]
[null,null,112,null,null,null,null,null,null,null,null,0,0,0]
[null,null,113,null,null,null,null,null,null,null,null,0,0,0]
[null,null,114,null,null,null,null,null,null,null,null,0,0,0]
[null,null,115,null,null,null,null,null,null,null,null,0,0,0]
[null,null,116,null,null,null,null,null,null,null,null,0,0,0]
[null,null,117,null,null,null,null,null,null,null,null,0,0,0]
[null,null,118,null,null,null,null,null,null,null,null,0,0,0]
[null,null,119,null,null,null,null,null,null,null,null,0,0,0]
[null,null,120,null,null,null,null,null,null,null,null,0,0,0]
[null,null,121,null,null,null,null,null,null,null,null,0,0,0]
[null,null,122,null,null,null,null,null,null,null,null,0,0,0]
[null,null,123,null,null,null,null,null,null,null,null,0,0,0]
[null,null,124,null,null,null,null,null,null,null,null,0,0,0]
[null,null,125,null,null,null,null,null,null,null,null,0,0,0]
[null,null,126,null,null,null,null,null,null,null,null,0,0,0]
[null,null,127,null,null,null,null,null,null,null,null,0,0,0]
[null,null,128,null,null,null,null,null,null,null,null,0,0,0]
[null,null,129,null,null,null,null,null,null,null,null,0,0,0]
[null,null,130,null,null,null,null,null,null,null,null,0,0,0]
[null,null,131,null,null,null,null,null,null,null,null,0,0,0]
[null,null,132,null,null,null,null,null,null,null,null,0,0,0]
[null,null,133,null,null,null,null,null,null,null,null,{"$f":"G287*(1+$E287)","v":0},0,0]
[null,null,134,null,null,null,null,null,null,null,null,0,0,0]
[null,null,135,null,null,null,null,null,null,null,null,0,0,0]
[null,null,136,null,null,null,null,null,null,null,null,0,0,0]
[null,null,137,null,null,null,null,null,null,null,null,0,0,0]
[null,null,138,null,null,null,null,null,null,null,null,0,0,0]
[null,null,139,null,null,null,null,null,null,null,null,0,0,0]
[null,null,140,null,null,null,null,null,null,null,null,0,0,0]
[null,null,141]
[null,null,142]
[null,null,143]
[null,null,144]
[null,null,145]
[null,null,146]
[null,null,147]
[null,null,148]
[null,null,149]
[null,null,150]
[null,null,151]
[null,null,152]
[null,null,153]
[null,null,154]
[null,null,155]
[null,null,156]
[null,null,157]
[null,null,158]
[null,null,159]
[null,null,160]
[null,null,161]
[null,null,162]
[null,null,163]
[null,null,164]
[null,null,165]
[null,null,166]
[null,null,167]
[null,null,168]
[null,null,169]
[null,null,170]
[null,null,171]
[null,null,172]
[null,null,173]
[null,null,174]
[null,null,175]
[null,null,176]
[null,null,177]
[null,null,178]
[null,null,179]
[null,null,180]
[null,null,181]
[null,null,182]
[null,null,183]
[null,null,184]
[null,null,185]
[null,null,186]
[null,null,187]
[null,null,188]
[null,null,189]
[null,null,190]
[null,null,191]
[null,null,192]
[null,null,193]
[null,null,194]
[null,null,195]
[null,null,196]
[null,null,197]
[null,null,198]
[null,null,199]
[null,null,200]
[null,null,201]
[null,null,202]
[null,null,203]
[null,null,204]
[null,null,205]
[null,null,206]
[null,null,207]
[null,null,208]
[null,null,209]
[null,null,210]
[null,null,211]
[null,null,212]
[null,null,213]
[null,null,214]
[null,null,215]
[null,null,216]
[null,null,217]
[null,null,218]
[null,null,219]
[null,null,220]
[null,null,221]
[null,null,222]
[null,null,223]
[null,null,224]
[null,null,225]
[null,null,226]
[null,null,227]
[null,null,228]
[null,null,229]
[null,null,230]
[null,null,231]
[null,null,232]
[null,null,233]
[null,null,234]
[null,null,235]
[null,null,236]
[null,null,237]
[null,null,238]
[null,null,239]
[null,null,240]
[null,null,241]
[null,null,242]
[null,null,243]
[null,null,244]
[null,null,245]
[null,null,246]
[null,null,247]
[null,null,248]
[null,null,249]
[null,null,250]
[null,null,251]
[null,null,252]
[null,null,253]
[null,null,254]
[null,null,255]
[null,null,256]
[null,null,257]
[null,null,258]
[null,null,259]
[null,null,260]
[null,null,261]
[null,null,262]
[null,null,263]
[null,null,264]
[null,null,265]
[null,null,266]
[null,null,267]
[null,null,268]
[null,null,269]
[null,null,270]
[null,null,271]
[null,null,272]
[null,null,273]
[null,null,274]
[null,null,275]
[null,null,276]
[null,null,277]
[null,null,278]
[null,null,279]
[null,null,280]
[null,null,281]
[null,null,282]
[null,null,283]
[null,null,284]
[null,null,285]
[null,null,286]
[null,null,287]
[null,null,288]
[null,null,289]
[null,null,290]
[null,null,291]
[null,null,292]
[null,null,293]
[null,null,294]
[null,null,295]
[null,null,296]
[null,null,297]
[null,null,298]
[null,null,299]
[null,null,300]

{"sheet":"Sensitivity 10","index":26,"n_rows":454,"n_cols":56,"rows_kept":454,"cut":false,"hidden":false,"merged":[[114,1,118,1],[119,1,129,1],[130,1,140,1],[141,1,152,1],[9,1,9,2],[10,1,10,2],[39,1,49,1],[50,1,60,1],[61,1,71,1],[72,1,78,1],[86,1,96,1],[97,1,107,1],[29,1,30,1],[29,2,30,2],[9,4,9,5],[9,6,9,8],[9,11,9,13],[9,16,9,18],[18,1,28,1]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,"Number of projects",3,null,null,null,null,true,null,null,null,null,true,null,null,null,null,true,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false,null,null,null,null,false]
[]
[null,"Data needed",null,null,"Sensitivity",null,"Haile Selassie avenue",null,null,null,"Source",{"$f":"CONCATENATE(G10,\" lower\")","v":"Haile Selassie avenue lower"},null,null,null,"Source",{"$f":"CONCATENATE(G10,\" upper\")","v":"Haile Selassie avenue upper"},null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source","Haile Selassie avenue",null,null,null,"Source"]
[null,"Indicator",null,null,"Lower","Upper","Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030",null,null,"Base - 2015","Business as usual - 2030","With project - 2030"]
[null,1,"Project Name",null,null,null,"Haile Selassie avenue",null,null,1,null,{"$f":"L10","v":"Haile Selassie avenue lower"},null,null,1,null,{"$f":"Q10","v":"Haile Selassie avenue upper"},null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1,null,"Haile Selassie avenue",null,null,1]
[null,2,"Project description",null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,3,"Country",null,null,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1,null,"Kenya",null,null,1]
[null,4,"State",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,5,"City",null,null,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1,null,"Nairobi",null,null,1]
[null,6,"Base Year",1,null,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1,null,2015,null,null,1]
[null,7,"Target Year",null,null,null,2030,null,null,1,null,2030,2030,2030,1,null,2030,2030,2030,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1,null,2030,null,null,1]
[null,8,"Modal split",1,null,null,null,null,null,1,"JICA, NBO master plan pg 2-89",null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,null,null,0.32,0.21,0.24999999999999997,null,null,{"$f":"IF(OR(ISBLANK($E20),ISBLANK(G20)),G20,(G20*(1+$E20)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":0.32},{"$f":"IF(OR(ISBLANK($E20),ISBLANK(H20)),H20,(H20*(1+$E20)/(H$23*(1+$E$23)+H$24*(1+$E$24)+H$25*(1+$E$25)+H$26*(1+$E$26)+H$27*(1+$E$27)+H$28*(1+$E$28)+H$29*(1+$E$29)+H$21*(1+$E$21)+H$22*(1+$E$22)+H$20*(1+$E$20))))","v":0.21},{"$f":"IF(OR(ISBLANK($E20),ISBLANK(I20)),I20,(I20*(1+$E20)/(I$23*(1+$E$23)+I$24*(1+$E$24)+I$25*(1+$E$25)+I$26*(1+$E$26)+I$27*(1+$E$27)+I$28*(1+$E$28)+I$29*(1+$E$29)+I$21*(1+$E$21)+I$22*(1+$E$22)+I$20*(1+$E$20))))","v":0.24999999999999997},null,null,{"$f":"IF(OR(ISBLANK($F20),ISBLANK(G20)),G20,(G20*(1+$F20)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":0.32},{"$f":"IF(OR(ISBLANK($F20),ISBLANK(H20)),H20,(H20*(1+$F20)/(H$23*(1+$F$23)+H$24*(1+$F$24)+H$25*(1+$F$25)+H$26*(1+$F$26)+H$27*(1+$F$27)+H$28*(1+$F$28)+H$29*(1+$F$29)+H$21*(1+$F$21)+H$22*(1+$F$22)+H$20*(1+$F$20))))","v":0.21},0.24999999999999997,null,null,0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005",0.32,0.21,0.24999999999999997,null,"The Study on Master Plan for Urban Transport in the Nairobi Metropolitan Area  -JICA 2005"]
[null,null,"Cycling",null,null,null,0.03,0.04,4.4999999999999998E-2,null,null,{"$f":"IF(OR(ISBLANK($E21),ISBLANK(G21)),G21,(G21*(1+$E21)/(G$23*(1+$E$23)+G$24*(1+$E$24)+G$25*(1+$E$25)+G$26*(1+$E$26)+G$27*(1+$E$27)+G$28*(1+$E$28)+G$29*(1+$E$29)+G$21*(1+$E$21)+G$22*(1+$E$22)+G$20*(1+$E$20))))","v":0.03},0.04,4.4999999999999998E-2,null,null,{"$f":"IF(OR(ISBLANK($F21),ISBLANK(G21)),G21,(G21*(1+$F21)/(G$23*(1+$F$23)+G$24*(1+$F$24)+G$25*(1+$F$25)+G$26*(1+$F$26)+G$27*(1+$F$27)+G$28*(1+$F$28)+G$29*(1+$F$29)+G$21*(1+$F$21)+G$22*(1+$F$22)+G$20*(1+$F$20))))","v":0.03},0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2,null,null,0.03,0.04,4.4999999999999998E-2]
[null,null,"Bus",null,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.28999999999999998,0.21559888579387185,0.2,null,"http://civil.uonbi.ac.ke/sites/default/files/cae/engineering/civil/KABUI%20SIMON%20KIRAGU.pdf",0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2,null,null,0.28999999999999998,0.21559888579387185,0.2]
[null,null,"BRT",null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35,null,null,7.0000000000000007E-2,0.37855153203342617,0.35]
[null,null,"LRT & rail",null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001,null,null,0.28000000000000003,0.14477715877437328,0.13500000000000001]
[null,null,"Motorcycles",null,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01,null,null,0.01,4.1782729805013921E-3,0.01]
[null,null,"Taxi",null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01,null,null,0,6.8941504178272979E-3,0.01]
[null,9,"Metropolitan population",1,null,null,3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($E30),ISBLANK(G30)),G30,G30*(1+$E30))","v":3915000},0,0,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F30),ISBLANK(G30)),G30,G30*(1+$F30))","v":3915000},{"$f":"IF(OR(ISBLANK($F30),ISBLANK(H30)),H30,H30*(1+$F30))","v":0},0,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",3915000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,null,null,null,null,null,7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,0,0,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",{"$f":"IF(OR(ISBLANK($F31),ISBLANK(G31)),G31,G31*(1+$F31))","v":7140000},0,0,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,",7140000,null,null,1,"United Nations, Department of Economic and Social Affairs, Population Division (2014). World Urbanization Prospects: The 2014 Revision,"]
[null,10,"Economic growth rate",1,null,null,6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,0,0,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,0,0,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014",6.3E-2,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Kenya, Year: 2014"]
[null,11,"Average inflation rate",1,null,null,0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,0,0,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,0,0,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011",0.140215499011307,null,null,1,"data.worldbank.org/country/Kenya Year: 2011"]
[null,12,"Currency",1,null,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",0,0,1,null,"Kenyan Shilling",0,0,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1,null,"Kenyan Shilling",null,null,1]
[null,13,"GDP/capita",1,null,null,172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,0,0,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,0,0,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya",172178.79,null,null,1,"World Development Indicators, WB, year: 2010, scope: Kenya"]
[null,14,"Discount rate",1,null,null,0.12,null,null,1,null,0.12,0,0,1,null,0.12,0,0,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1,null,0.12,null,null,1]
[null,15,"Scheme costs",null,null,null,42000000,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",42000000,0,0,null,null,42000000,0,0,null,null,42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County",42000000,null,null,null,"Nairobi City County"]
[null,16,"Base Year of prices",1,null,null,2014,null,null,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi.",2014,0,0,null,null,2014,0,0,null,null,2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County",2014,null,null,null,"Nairobi City County"]
[null,17,"Total number of trips per day",1,null,null,60000,109425.2873563215,109425.2873563215,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014",60000,109425.2873563215,109425.2873563215,null,"Jica, 2006",60000,109425.2873563215,109425.2873563215,null,"Jica, 2006",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County",60000,109425.2873563215,109425.2873563215,null,"Nairobi City County"]
[null,18,"Average trip length (Km)",1,null,null,8,8,8,0,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8,null,null,8,8,8]
[null,null,"Walking",null,null,null,null,null,null,null,"JICA, NBO master plan Appendix 2-38",{"$f":"IF(OR(ISBLANK($E41),ISBLANK(G41)),G41,G41*(1+$E41))","v":0},0,0,null,null,0,0,0]
[null,null,"Cycling",null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($E42),ISBLANK(G42)),G42,G42*(1+$E42))","v":0},0,0,null,null,0,0,0]
[null,null,"Bus",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"BRT",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"LRT & rail",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Motorcycles",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Taxi",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,19,"Dominant fuel type per mode",1,null,null,null,null,null,1,null,0,0,0,null,null,0,0,0]
[null,null,"Walking",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cycling",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Bus",null,null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"BRT",null,null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel",null,null,"Diesel","Diesel","Diesel"]
[null,null,"Minibus taxi",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"LRT & rail",null,null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity",null,null,"Electricity","Electricity","Electricity"]
[null,null,"Cars",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Motorcycles",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Taxi",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,null,"Other",null,null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol",null,null,"Petrol","Petrol","Petrol"]
[null,20,"Average occupancy per mode",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,null,"Walking",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cycling",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Bus",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"BRT",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Minibus taxi",null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($E67),ISBLANK(G67)),G67,G67*(1+$E67))","v":0},0,0,null,null,0,0,0]
[null,null,"LRT & rail",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Cars",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Motorcycles",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Taxi",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Other",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,21,"Noise level at a distance of:",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,22,"Value of a statistical life (VSL)",1,null,null,22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",22134284.809999999,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,23,"Reference year of VSL data",1,null,null,2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,0,0,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009",2007,null,null,1,"Hammitt, James K. and Robinson, Lisa A. (2011) \"The Income Elasticity of the Value per Statistical Life: Transferring Estimates between High and Low Income Populations,\" Journal of Benefit-Cost Analysis: Vol. 2 : Iss. 1, Article 1. Available at: http://www.bepress.com/jbca/vol2/iss1/1 DOI: 10.2202/2152-2812.1009"]
[null,24,"All cause mortality rate per 100 000 persons",1,null,null,1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,0,0,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,0,0,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012",1273.3,null,null,1,"http://apps.who.int/gho/data/node.main.12?lang=en Scope:Nairobi Year:2012"]
[null,25,"Average number of trips per day",1,null,null,2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,0,0,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,0,0,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013",2.34,null,null,1,"The project on Integrated Urban Development Master Plan for the City of Nairobi in the Republic of Kenya, Japan International Cooperation Agency, 2014 Year: 2013"]
[null,26,"NMT Fatalities per year",1,-0.2,0.2,28,29.730337078651687,26.584269662921347,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2013",22.400000000000002,23.78426966292135,21.267415730337078,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",33.6,35.67640449438202,31.901123595505616,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014",28,29.730337078651687,26.584269662921347,1,"Nairobi city government, 2015. Non motorized transport policy, UNEP: Nairobi. Scope: Nairobi, Year: 2014"]
[null,27,"NMT Injuries per year",1,-0.2,0.2,105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",84,97.07385431132434,73.498426966292143,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",126,145.61078146698648,110.24764044943821,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014",105,121.34231788915541,91.873033707865176,1,"Nairobi City County Government, 2014, Non- Motorised Transport Policy, Scope: Nairobi, Year:2014"]
[null,28,"Current value of a transport injury",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,29,"Share of trips affected by scheme",1,null,null,null,null,null,1,null,0,0,0,null,null,0,0,0]
[null,null,"Walking",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cycling",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Bus",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"BRT",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Minibus taxi",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"LRT & rail",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Cars",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Motorcycles",null,null,null,1,null,null,null,null,1,0,0,null,null,{"$f":"IF(OR(ISBLANK($F95),ISBLANK(G95)),G95,G95*(1+$F95))","v":1},0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Taxi",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Other",null,null,null,1,null,null,null,null,1,0,0,null,null,1,0,0,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,30,"Estimated time saving due to scheme",1,null,null,null,null,null,1,null,0,0,0,1,null,0,0,0,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,null,"Walking",null,null,null,5,0.05,null,null,null,5,0.05,0,null,null,5,0.05,0,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05,null,null,null,5,0.05]
[null,null,"Cycling",null,null,null,1,0.01,null,null,null,1,0.01,0,null,null,1,0.01,0,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Bus",null,null,null,-1,-0.01,null,null,null,-1,-0.01,0,null,null,-1,-0.01,0,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"BRT",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Minibus taxi",null,null,null,-1,-0.01,null,null,null,-1,-0.01,0,null,null,-1,-0.01,0,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01,null,null,null,-1,-0.01]
[null,null,"LRT & rail",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Cars",null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,0,null,null,-0.70000000000000007,-7.0000000000000001E-3,0,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3,null,null,null,-0.70000000000000007,-7.0000000000000001E-3]
[null,null,"Motorcycles",null,null,null,1,0.01,null,null,null,1,0.01,0,null,null,1,0.01,0,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01,null,null,null,1,0.01]
[null,null,"Taxi",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,null,"Other",null,null,null,0,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0]
[null,31,"Fuel levy",1,null,null,6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,0,0,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,0,0,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya",6.2800921080175903E-2,null,null,1,"data.worldbank.org/country/Kenya"]
[null,32,"Petrol price per litre",1,null,null,143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,0,0,1,"data.worldbank.org/country/Kenya",143.31,0,0,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya",143.31,null,null,1,"data.worldbank.org/country/Kenya"]
[null,33,"Diesel price per litre",1,null,null,131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,0,0,1,"data.worldbank.org/country/Kenya",131.80000000000001,0,0,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya",131.80000000000001,null,null,1,"data.worldbank.org/country/Kenya"]
[null,34,"Value Added Tax (VAT)",1,null,null,0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,0,0,1,"data.worldbank.org/country/Kenya",0.13689999999999999,0,0,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya",0.13689999999999999,null,null,1,"data.worldbank.org/country/Kenya"]
[null,35,"Money saved per person per year",1,null,null,null,null,null,0,null,0,0,0,null,null,0,0,0]
[null,36,"Percentage of money saved spent on taxed consumables",2,null,null,null,null,null,0,null,0,0,0,1,null,0,0,0,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1,null,null,null,null,1]
[null,37,"Qualitative criteria weighting",3,null,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13,null,"Importance",null,null,13]
[null,null,"Environment",null,null,null,5,null,null,null,null,{"$f":"G116","v":5},null,null,null,null,{"$f":"G116","v":5},null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Health",null,null,null,8,null,null,null,null,{"$f":"G117","v":8},null,null,null,null,{"$f":"G117","v":8},null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Economic",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Social",null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6,null,null,null,null,6]
[null,38,"Importance",3,null,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1,null,"Importance",null,null,1]
[null,null,"Energy usage",null,null,null,3,null,null,null,null,{"$f":"G121","v":3},null,null,null,null,{"$f":"G121","v":3},null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Emissions",null,null,null,7,null,null,null,null,{"$f":"G122","v":7},null,null,null,null,{"$f":"G122","v":7},null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Noise pollution",null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5,null,null,null,null,5]
[null,null,"Physical activity",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Accidents/injuries",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Time saving",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,"Loss of tax revenue",null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9,null,null,null,null,9]
[null,null,"Journey quality",null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3,null,null,null,null,3]
[null,null,"Security",null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8,null,null,null,null,8]
[null,null,"Liveability",null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,39,"Qualitative indicator",14,null,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1,null,"Base - 1995","Business as usual - 2014","With project - 2014",1]
[null,null,"Energy usage",null,null,null,3,6,7.0000000000000009,null,null,{"$f":"G132","v":3},{"$f":"H132","v":6},7.0000000000000009,null,null,{"$f":"G132","v":3},{"$f":"H132","v":6},7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009,null,null,3,6,7.0000000000000009]
[null,null,"Emissions",null,null,null,4,6,8,null,null,{"$f":"G133","v":4},6,8,null,null,{"$f":"G133","v":4},6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8,null,null,4,6,8]
[null,null,"Noise pollution",null,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6,null,null,3,5,6]
[null,null,"Physical activity",null,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3,null,null,1,2,3]
[null,null,"Accidents/injuries",null,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1,null,null,1,1,1]
[null,null,"Time saving",null,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3,null,null,1,1,3]
[null,null,"Loss of tax revenue",null,null,null,null,null,null,null,null,0,0,0,null,null,0,0,0]
[null,null,"Journey quality",null,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4,null,null,4,2,4]
[null,null,"Security",null,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8,null,null,6,7.0000000000000009,8]
[null,null,"Liveability",null,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5,null,null,5,3,5]
[null,40,"Description of indicator impacts",25,null,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1,null,"Impacts",null,null,1]
[null,null,"Project description"]
[null,null,"Energy usage"]
[null,null,"Emissions"]
[null,null,"Noise pollution"]
[null,null,"Physical activity"]
[null,null,"Accidents/injuries"]
[null,null,"Time saving"]
[null,null,"Loss of tax revenue"]
[null,null,"Journey quality"]
[null,null,"Security"]
[null,null,"Liveability"]
[null,41,"Scheme costs",1,null,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1,null,"Year","Currency","Cost item",1]
[null,null,"1",null,null,null,2015,null,42000000,null,null,{"$f":"G155","v":2015},{"$f":"H155*(1+$E155)","v":0},42000000,null,null,{"$f":"G155","v":2015},null,{"$f":"IF(OR(ISBLANK($F155),ISBLANK(I155)),I155,I155*(1+$F155))","v":42000000},null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000,null,null,2015,null,42000000]
[null,null,2,null,null,null,null,null,null,null,null,{"$f":"G156*(1+$E156)","v":0},0,0]
[null,null,3,null,null,null,null,null,null,null,null,0,0,0]
[null,null,4,null,null,null,null,null,null,null,null,0,0,0]
[null,null,5,null,null,null,null,null,null,null,null,0,0,0]
[null,null,6,null,null,null,null,null,null,null,null,0,0,0]
[null,null,7,null,null,null,null,null,null,null,null,0,0,0]
[null,null,8,null,null,null,null,null,null,null,null,0,0,0]
[null,null,9,null,null,null,null,null,null,null,null,0,0,0]
[null,null,10,null,null,null,null,null,null,null,null,0,0,0]
[null,null,11,null,null,null,null,null,null,null,null,0,0,0]
[null,null,12,null,null,null,null,null,null,null,null,0,0,0]
[null,null,13,null,null,null,null,null,null,null,null,0,0,0]
[null,null,14,null,null,null,null,null,null,null,null,0,0,0]
[null,null,15,null,null,null,null,null,null,null,null,0,0,0]
[null,null,16,null,null,null,null,null,null,null,null,0,0,0]
[null,null,17,null,null,null,null,null,null,null,null,0,0,0]
[null,null,18,null,null,null,null,null,null,null,null,0,0,0]
[null,null,19,null,null,null,null,null,null,null,null,0,0,0]
[null,null,20,null,null,null,null,null,null,null,null,0,0,0]
[null,null,21,null,null,null,null,null,null,null,null,0,0,0]
[null,null,22,null,null,null,null,null,null,null,null,0,0,0]
[null,null,23,null,null,null,null,null,null,null,null,0,0,0]
[null,null,24,null,null,null,null,null,null,null,null,0,0,0]
[null,null,25,null,null,null,null,null,null,null,null,0,0,0]
[null,null,26,null,null,null,null,null,null,null,null,0,0,0]
[null,null,27,null,null,null,null,null,null,null,null,0,0,0]
[null,null,28,null,null,null,null,null,null,null,null,0,0,0]
[null,null,29,null,null,null,null,null,null,null,null,0,0,0]
[null,null,30,null,null,null,null,null,null,null,null,0,0,0]
[null,null,31,null,null,null,null,null,null,null,null,0,0,0]
[null,null,32,null,null,null,null,null,null,null,null,0,0,0]
[null,null,33,null,null,null,null,null,null,null,null,0,0,0]
[null,null,34,null,null,null,null,null,null,null,null,0,0,0]
[null,null,35,null,null,null,null,null,null,null,null,0,0,0]
[null,null,36,null,null,null,null,null,null,null,null,0,0,0]
[null,null,37,null,null,null,null,null,null,null,null,0,0,0]
[null,null,38,null,null,null,null,null,null,null,null,0,0,0]
[null,null,39,null,null,null,null,null,null,null,null,0,0,0]
[null,null,40,null,null,null,null,null,null,null,null,0,0,0]
[null,null,41,null,null,null,null,null,null,null,null,0,0,0]
[null,null,42,null,null,null,null,null,null,null,null,0,0,0]
[null,null,43,null,null,null,null,null,null,null,null,0,0,0]
[null,null,44,null,null,null,null,null,null,null,null,0,0,0]
[null,null,45,null,null,null,null,null,null,null,null,0,0,0]
[null,null,46,null,null,null,null,null,null,null,null,0,0,0]
[null,null,47,null,null,null,null,null,null,null,null,0,0,0]
[null,null,48,null,null,null,null,null,null,null,null,0,0,0]
[null,null,49,null,null,null,null,null,null,null,null,0,0,0]
[null,null,50,null,null,null,null,null,null,null,null,0,0,0]
[null,null,51,null,null,null,null,null,null,null,null,0,0,0]
[null,null,52,null,null,null,null,null,null,null,null,0,0,0]
[null,null,53,null,null,null,null,null,null,null,null,0,0,0]
[null,null,54,null,null,null,null,null,null,null,null,0,0,0]
[null,null,55,null,null,null,null,null,null,null,null,0,0,0]
[null,null,56,null,null,null,null,null,null,null,null,0,0,0]
[null,null,57,null,null,null,null,null,null,null,null,0,0,0]
[null,null,58,null,null,null,null,null,null,null,null,0,0,0]
[null,null,59,null,null,null,null,null,null,null,null,0,0,0]
[null,null,60,null,null,null,null,null,null,null,null,0,0,0]
[null,null,61,null,null,null,null,null,null,null,null,0,0,0]
[null,null,62,null,null,null,null,null,null,null,null,0,0,0]
[null,null,63,null,null,null,null,null,null,null,null,0,0,0]
[null,null,64,null,null,null,null,null,null,null,null,0,0,0]
[null,null,65,null,null,null,null,null,null,null,null,0,0,0]
[null,null,66,null,null,null,null,null,null,null,null,{"$f":"G220*(1+$E220)","v":0},0,0]
[null,null,67,null,null,null,null,null,null,null,null,0,0,0]
[null,null,68,null,null,null,null,null,null,null,null,0,0,0]
[null,null,69,null,null,null,null,null,null,null,null,0,0,0]
[null,null,70,null,null,null,null,null,null,null,null,0,0,0]
[null,null,71,null,null,null,null,null,null,null,null,0,0,0]
[null,null,72,null,null,null,null,null,null,null,null,0,0,0]
[null,null,73,null,null,null,null,null,null,null,null,0,0,0]
[null,null,74,null,null,null,null,null,null,null,null,0,0,0]
[null,null,75,null,null,null,null,null,null,null,null,0,0,0]
[null,null,76,null,null,null,null,null,null,null,null,0,0,0]
[null,null,77,null,null,null,null,null,null,null,null,0,0,0]
[null,null,78,null,null,null,null,null,null,null,null,0,0,0]
[null,null,79,null,null,null,null,null,null,null,null,0,0,0]
[null,null,80,null,null,null,null,null,null,null,null,0,0,0]
[null,null,81,null,null,null,null,null,null,null,null,0,0,0]
[null,null,82,null,null,null,null,null,null,null,null,0,0,0]
[null,null,83,null,null,null,null,null,null,null,null,0,0,0]
[null,null,84,null,null,null,null,null,null,null,null,0,0,0]
[null,null,85,null,null,null,null,null,null,null,null,0,0,0]
[null,null,86,null,null,null,null,null,null,null,null,0,0,0]
[null,null,87,null,null,null,null,null,null,null,null,0,0,0]
[null,null,88,null,null,null,null,null,null,null,null,0,0,0]
[null,null,89,null,null,null,null,null,null,null,null,0,0,0]
[null,null,90,null,null,null,null,null,null,null,null,0,0,0]
[null,null,91,null,null,null,null,null,null,null,null,0,0,0]
[null,null,92,null,null,null,null,null,null,null,null,0,0,0]
[null,null,93,null,null,null,null,null,null,null,null,0,0,0]
[null,null,94,null,null,null,null,null,null,null,null,0,0,0]
[null,null,95,null,null,null,null,null,null,null,null,0,0,0]
[null,null,96,null,null,null,null,null,null,null,null,0,0,0]
[null,null,97,null,null,null,null,null,null,null,null,0,0,0]
[null,null,98,null,null,null,null,null,null,null,null,0,0,0]
[null,null,99,null,null,null,null,null,null,null,null,0,0,0]
[null,null,100,null,null,null,null,null,null,null,null,0,0,0]
[null,null,101,null,null,null,null,null,null,null,null,0,0,0]
[null,null,102,null,null,null,null,null,null,null,null,0,0,0]
[null,null,103,null,null,null,null,null,null,null,null,0,0,0]
[null,null,104,null,null,null,null,null,null,null,null,0,0,0]
[null,null,105,null,null,null,null,null,null,null,null,0,0,0]
[null,null,106,null,null,null,null,null,null,null,null,0,0,0]
[null,null,107,null,null,null,null,null,null,null,null,0,0,0]
[null,null,108,null,null,null,null,null,null,null,null,0,0,0]
[null,null,109,null,null,null,null,null,null,null,null,0,0,0]
[null,null,110,null,null,null,null,null,null,null,null,0,0,0]
[null,null,111,null,null,null,null,null,null,null,null,0,0,0]
[null,null,112,null,null,null,null,null,null,null,null,0,0,0]
[null,null,113,null,null,null,null,null,null,null,null,0,0,0]
[null,null,114,null,null,null,null,null,null,null,null,0,0,0]
[null,null,115,null,null,null,null,null,null,null,null,0,0,0]
[null,null,116,null,null,null,null,null,null,null,null,0,0,0]
[null,null,117,null,null,null,null,null,null,null,null,0,0,0]
[null,null,118,null,null,null,null,null,null,null,null,0,0,0]
[null,null,119,null,null,null,null,null,null,null,null,0,0,0]
[null,null,120,null,null,null,null,null,null,null,null,0,0,0]
[null,null,121,null,null,null,null,null,null,null,null,0,0,0]
[null,null,122,null,null,null,null,null,null,null,null,0,0,0]
[null,null,123,null,null,null,null,null,null,null,null,0,0,0]
[null,null,124,null,null,null,null,null,null,null,null,0,0,0]
[null,null,125,null,null,null,null,null,null,null,null,0,0,0]
[null,null,126,null,null,null,null,null,null,null,null,0,0,0]
[null,null,127,null,null,null,null,null,null,null,null,0,0,0]
[null,null,128,null,null,null,null,null,null,null,null,0,0,0]
[null,null,129,null,null,null,null,null,null,null,null,0,0,0]
[null,null,130,null,null,null,null,null,null,null,null,{"$f":"G284*(1+$E284)","v":0},0,0]
[null,null,131,null,null,null,null,null,null,null,null,0,0,0]
[null,null,132,null,null,null,null,null,null,null,null,0,0,0]
[null,null,133,null,null,null,null,null,null,null,null,0,0,0]
[null,null,134,null,null,null,null,null,null,null,null,0,0,0]
[null,null,135,null,null,null,null,null,null,null,null,0,0,0]
[null,null,136,null,null,null,null,null,null,null,null,0,0,0]
[null,null,137,null,null,null,null,null,null,null,null,0,0,0]
[null,null,138,null,null,null,null,null,null,null,null,0,0,0]
[null,null,139,null,null,null,null,null,null,null,null,0,0,0]
[null,null,140,null,null,null,null,null,null,null,null,0,0,0]
[null,null,141]
[null,null,142]
[null,null,143]
[null,null,144]
[null,null,145]
[null,null,146]
[null,null,147]
[null,null,148]
[null,null,149]
[null,null,150]
[null,null,151]
[null,null,152]
[null,null,153]
[null,null,154]
[null,null,155]
[null,null,156]
[null,null,157]
[null,null,158]
[null,null,159]
[null,null,160]
[null,null,161]
[null,null,162]
[null,null,163]
[null,null,164]
[null,null,165]
[null,null,166]
[null,null,167]
[null,null,168]
[null,null,169]
[null,null,170]
[null,null,171]
[null,null,172]
[null,null,173]
[null,null,174]
[null,null,175]
[null,null,176]
[null,null,177]
[null,null,178]
[null,null,179]
[null,null,180]
[null,null,181]
[null,null,182]
[null,null,183]
[null,null,184]
[null,null,185]
[null,null,186]
[null,null,187]
[null,null,188]
[null,null,189]
[null,null,190]
[null,null,191]
[null,null,192]
[null,null,193]
[null,null,194]
[null,null,195]
[null,null,196]
[null,null,197]
[null,null,198]
[null,null,199]
[null,null,200]
[null,null,201]
[null,null,202]
[null,null,203]
[null,null,204]
[null,null,205]
[null,null,206]
[null,null,207]
[null,null,208]
[null,null,209]
[null,null,210]
[null,null,211]
[null,null,212]
[null,null,213]
[null,null,214]
[null,null,215]
[null,null,216]
[null,null,217]
[null,null,218]
[null,null,219]
[null,null,220]
[null,null,221]
[null,null,222]
[null,null,223]
[null,null,224]
[null,null,225]
[null,null,226]
[null,null,227]
[null,null,228]
[null,null,229]
[null,null,230]
[null,null,231]
[null,null,232]
[null,null,233]
[null,null,234]
[null,null,235]
[null,null,236]
[null,null,237]
[null,null,238]
[null,null,239]
[null,null,240]
[null,null,241]
[null,null,242]
[null,null,243]
[null,null,244]
[null,null,245]
[null,null,246]
[null,null,247]
[null,null,248]
[null,null,249]
[null,null,250]
[null,null,251]
[null,null,252]
[null,null,253]
[null,null,254]
[null,null,255]
[null,null,256]
[null,null,257]
[null,null,258]
[null,null,259]
[null,null,260]
[null,null,261]
[null,null,262]
[null,null,263]
[null,null,264]
[null,null,265]
[null,null,266]
[null,null,267]
[null,null,268]
[null,null,269]
[null,null,270]
[null,null,271]
[null,null,272]
[null,null,273]
[null,null,274]
[null,null,275]
[null,null,276]
[null,null,277]
[null,null,278]
[null,null,279]
[null,null,280]
[null,null,281]
[null,null,282]
[null,null,283]
[null,null,284]
[null,null,285]
[null,null,286]
[null,null,287]
[null,null,288]
[null,null,289]
[null,null,290]
[null,null,291]
[null,null,292]
[null,null,293]
[null,null,294]
[null,null,295]
[null,null,296]
[null,null,297]
[null,null,298]
[null,null,299]
[null,null,300]

{"sheet":"AST Sensitivity 1","index":27,"n_rows":318,"n_cols":65,"rows_kept":318,"cut":false,"hidden":false,"merged":[[46,1,46,2],[1,2,3,7],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[95,1,95,2],[62,1,62,2],[63,1,63,2],[84,1,84,2],[85,1,85,2],[86,1,87,1],[88,1,89,1],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Nairobi metropolitan area network",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling",null,null,null,null,"Indicators",{"$f":"D7","v":"Nairobi metropolitan area network lower"},"Nairobi metropolitan area network","Nairobi metropolitan area network upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Environmental",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015,null,null,null,null,{"$f":"CONCATENATE(\"CO2 savings (g/\",AS26,\" invested)\")","v":"CO2 savings (g/Sh invested)"},{"$f":"D8/$AT$27*1000000","v":63.818861453278181},{"$f":"E8/$AT$59*1000000","v":79.918920628448603},{"$f":"F8/$AT$91*1000000","v":94.086563705572658},{"$f":"G8/$AT$123*1000000","v":93.125215671702236},{"$f":"H8/$AT$155*1000000","v":93.125215671702236},{"$f":"I8/$AT$187*1000000","v":93.125215671702236},{"$f":"J8/$AT$219*1000000","v":93.125215671702236},{"$f":"K8/$AT$251*1000000","v":93.125215671702236},{"$f":"L8/$AT$283*1000000","v":93.125215671702236},{"$f":"M8/$AT$315*1000000","v":93.125215671702236}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030,null,null,null,null,{"$f":"CONCATENATE(\"PM savings (g/\",AS26,\"1000 invested)\")","v":"PM savings (g/Sh1000 invested)"},{"$f":"D9/$AT$27*1000000000","v":0.591113064597379},{"$f":"E9/$AT$59*1000000000","v":-1.8554740109037671},{"$f":"F9/$AT$91*1000000000","v":-2.6888111577837774},{"$f":"G9/$AT$123*1000000000","v":32.21399535456878},{"$f":"H9/$AT$155*1000000000","v":32.21399535456878},{"$f":"I9/$AT$187*1000000000","v":32.21399535456878},{"$f":"J9/$AT$219*1000000000","v":32.21399535456878},{"$f":"K9/$AT$251*1000000000","v":32.21399535456878},{"$f":"L9/$AT$283*1000000000","v":32.21399535456878},{"$f":"M9/$AT$315*1000000000","v":32.21399535456878}]
[null,"Indicators",null,{"$f":"AO36","v":"Nairobi metropolitan area network lower"},{"$f":"AO4","v":"Nairobi metropolitan area network"},{"$f":"AO68","v":"Nairobi metropolitan area network upper"},{"$f":"AO100","v":"Haile Selassie avenue"},{"$f":"AO132","v":"Haile Selassie avenue"},{"$f":"AO164","v":"Haile Selassie avenue"},{"$f":"AO196","v":"Haile Selassie avenue"},{"$f":"AO228","v":"Haile Selassie avenue"},{"$f":"AO260","v":"Haile Selassie avenue"},{"$f":"AO292","v":"Haile Selassie avenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"NOx savings (g/\",AS26,\"1000 invested)\")","v":"NOx savings (g/Sh1000 invested)"},{"$f":"D10/$AT$27*1000000000","v":298.2525362971557},{"$f":"E10/$AT$59*1000000000","v":362.19861059326342},{"$f":"F10/$AT$91*1000000000","v":417.0492149473701},{"$f":"G10/$AT$123*1000000000","v":554.48516935247142},{"$f":"H10/$AT$155*1000000000","v":554.48516935247142},{"$f":"I10/$AT$187*1000000000","v":554.48516935247142},{"$f":"J10/$AT$219*1000000000","v":554.48516935247142},{"$f":"K10/$AT$251*1000000000","v":554.48516935247142},{"$f":"L10/$AT$283*1000000000","v":554.48516935247142},{"$f":"M10/$AT$315*1000000000","v":554.48516935247142}]
[null,"CO2 savings (tons)",null,{"$f":"AQ43","v":1910433.3153665382},{"$f":"AQ11","v":2153153.2922700178},{"$f":"AQ75","v":4224756.6410223655},{"$f":"AQ107","v":3911.2590582114935},{"$f":"AQ139","v":3911.2590582114935},{"$f":"AQ171","v":3911.2590582114935},{"$f":"AQ203","v":3911.2590582114935},{"$f":"AQ235","v":3911.2590582114935},{"$f":"AQ267","v":3911.2590582114935},{"$f":"AQ299","v":3911.2590582114935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Petrol savings (Kj/\",AS26,\" invested)\")","v":"Petrol savings (Kj/Sh invested)"},{"$f":"D11/$AT$27*1000000","v":857.15205412572516},{"$f":"E11/$AT$59*1000000","v":1098.7586053922694},{"$f":"F11/$AT$91*1000000","v":1296.6631960544239},{"$f":"G11/$AT$123*1000000","v":904.74696736055478},{"$f":"H11/$AT$155*1000000","v":904.74696736055478},{"$f":"I11/$AT$187*1000000","v":904.74696736055478},{"$f":"J11/$AT$219*1000000","v":904.74696736055478},{"$f":"K11/$AT$251*1000000","v":904.74696736055478},{"$f":"L11/$AT$283*1000000","v":904.74696736055478},{"$f":"M11/$AT$315*1000000","v":904.74696736055478}]
[null,"PM savings (tons)",null,17.695114987001034,-49.989663822821512,-120.73533507770389,{"$f":"AQ108","v":1.3529878048918889},{"$f":"AQ140","v":1.3529878048918889},{"$f":"AQ172","v":1.3529878048918889},{"$f":"AQ204","v":1.3529878048918889},{"$f":"AQ236","v":1.3529878048918889},{"$f":"AQ268","v":1.3529878048918889},{"$f":"AQ300","v":1.3529878048918889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative",null,null,null,null,null,null,{"$f":"CONCATENATE(\"Diesel savings (Kj/\",AS26,\" invested)\")","v":"Diesel savings (Kj/Sh invested)"},{"$f":"D12/$AT$27*1000000","v":-6.8708072200968466},{"$f":"E12/$AT$59*1000000","v":-35.06712158542954},{"$f":"F12/$AT$91*1000000","v":-44.540541054588338},{"$f":"G12/$AT$123*1000000","v":350.95093896994479},{"$f":"H12/$AT$155*1000000","v":350.95093896994479},{"$f":"I12/$AT$187*1000000","v":350.95093896994479},{"$f":"J12/$AT$219*1000000","v":350.95093896994479},{"$f":"K12/$AT$251*1000000","v":350.95093896994479},{"$f":"L12/$AT$283*1000000","v":350.95093896994479},{"$f":"M12/$AT$315*1000000","v":350.95093896994479}]
[null,"NOx savings (tons)",null,8928.2630363407297,9758.25404950355,18726.706248893519,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting",null,null,"Average difference in noise level (dB)",{"$f":"D13/$AT$27*1000000","v":0},{"$f":"E13/$AT$59*1000000","v":0},{"$f":"F13/$AT$91*1000000","v":0},{"$f":"G13/$AT$123*1000000","v":0},{"$f":"H13/$AT$155*1000000","v":0},{"$f":"I13/$AT$187*1000000","v":0},{"$f":"J13/$AT$219*1000000","v":0},{"$f":"K13/$AT$251*1000000","v":0},{"$f":"L13/$AT$283*1000000","v":0},{"$f":"M13/$AT$315*1000000","v":0}]
[null,"Petrol savings (Gj)",null,25659057.577131569,29602448.206341639,58223897.57843554,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",2153153.2922700178,null," ",0,0,3.5,2,6,4,8.8006902502157022E-2]
[null,"Diesel savings (Gj)",null,-205679.30417159945,-944768.61922511086,-1999998.0784074068,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",-49.989663822821512]
[null,"Average difference in noise level (dB)",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",9758.25404950355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",29602448.206341639,null," ",0,0,3,1.5,5.5,4,9.5340811044003451E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",-944768.61922511086,null,null,null,null,null,null,null,null,null,null,null,"Indicators",{"$f":"BD4","v":"Nairobi metropolitan area network lower"},{"$f":"BE4","v":"Nairobi metropolitan area network"},"Nairobi metropolitan area network upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,2.5,6,3.5,9.5340811044003451E-2,null,null,{"$f":"CONCATENATE(\"Premature deaths prevented (#/\",AS26,\" billion invested)\")","v":"Premature deaths prevented (#/Sh billion invested)"},{"$f":"D45/$AT$27*1000000000","v":196.92500783092368},{"$f":"E45/$AT$59*1000000000","v":301.29527675289103},{"$f":"F45/$AT$91*1000000000","v":644.84621355023319},{"$f":"G45/$AT$123*1000000000","v":702.63929802596829},{"$f":"H45/$AT$155*1000000000","v":702.63929802596829},{"$f":"I45/$AT$187*1000000000","v":702.63929802596829},{"$f":"J45/$AT$219*1000000000","v":702.63929802596829},{"$f":"K45/$AT$251*1000000000","v":702.63929802596829},{"$f":"L45/$AT$283*1000000000","v":702.63929802596829},{"$f":"M45/$AT$315*1000000000","v":702.63929802596829}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",8117.4133982856165,null,"Sh",247055764972.15903,247055764972.15903,5,3,6.5,3.5,0.10710382513661201,null,null,{"$f":"CONCATENATE(\"Lives saved (#/\",AS26,\" billion invested)\")","v":"Lives saved (#/Sh billion invested)"},{"$f":"D46/$AT$27*1000000000","v":34.073546644497505},{"$f":"E46/$AT$59*1000000000","v":42.053734584112931},{"$f":"F46/$AT$91*1000000000","v":37.837225979739387},{"$f":"G46/$AT$123*1000000000","v":571.42857142857133},{"$f":"H46/$AT$155*1000000000","v":571.42857142857133},{"$f":"I46/$AT$187*1000000000","v":571.42857142857133},{"$f":"J46/$AT$219*1000000000","v":571.42857142857133},{"$f":"K46/$AT$251*1000000000","v":571.42857142857133},{"$f":"L46/$AT$283*1000000000","v":571.42857142857133},{"$f":"M46/$AT$315*1000000000","v":571.42857142857133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",1133,null,"Sh",34467956737.310097,34467956737.310097,3,1,7.5,6.5,0.12240437158469945,null,null,{"$f":"CONCATENATE(\"Injuries prevented (#/\",AS26,\" billion invested)\")","v":"Injuries prevented (#/Sh billion invested)"},{"$f":"D47/$AT$27*1000000000","v":135.19180712772689},{"$f":"E47/$AT$59*1000000000","v":166.91583797418875},{"$f":"F47/$AT$91*1000000000","v":150.21311903080763},{"$f":"G47/$AT$123*1000000000","v":5285.7142857142862},{"$f":"H47/$AT$155*1000000000","v":5285.7142857142862},{"$f":"I47/$AT$187*1000000000","v":5285.7142857142862},{"$f":"J47/$AT$219*1000000000","v":5285.7142857142862},{"$f":"K47/$AT$251*1000000000","v":5285.7142857142862},{"$f":"L47/$AT$283*1000000000","v":5285.7142857142862},{"$f":"M47/$AT$315*1000000000","v":5285.7142857142862}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",4497]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",126394.40554748691,null,"Sh",26165434936.958317,26165434936.958317,3.5,2.5,6.5,4,0.11871113623516112,null,null,null,"C","D","E","F","G","H","I","J","K","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-101921183734.82527,-101921183734.82527,0,0,0,0,0.12719050310910118,null,null,null,27,{"$f":"BD21+32","v":59},{"$f":"BE21+32","v":91},123,155,187,219,251,283,315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,2,1,7.5,6.5,7.8688524590163927E-2,null,null,null,{"$f":"CONCATENATE(\"=\",BD20,\"24/$AT$\",BD21,\"*1000000000\")","v":"=C24/$AT$27*1000000000"},{"$f":"CONCATENATE(\"=\",BE20,\"24/$AT$\",BE21,\"*1000000000\")","v":"=D24/$AT$59*1000000000"},"=E24/$AT$91*1000000000","=F24/$AT$123*1000000000","=G24/$AT$155*1000000000","=H24/$AT$187*1000000000","=I24/$AT$219*1000000000","=J24/$AT$251*1000000000","=K24/$AT$283*1000000000","=L24/$AT$315*1000000000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,2.5,1.5,7.5,6,8.3606557377049195E-2,null,null,"Indicators",{"$f":"BD15","v":"Nairobi metropolitan area network lower"},{"$f":"BE15","v":"Nairobi metropolitan area network"},"Nairobi metropolitan area network upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",{"$f":"BM15","v":"Haile Selassie avenue"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,3,2.5,7.5,5,8.3606557377049195E-2,null,null,{"$f":"CONCATENATE(\"Travel time years saved (#/\",AS26,\" billion invested)\")","v":"Travel time years saved (#/Sh billion invested)"},{"$f":"D64/$AT$27*1000000000","v":2678.073801163142},{"$f":"E64/$AT$59*1000000000","v":4691.4005152786804},{"$f":"F64/$AT$91*1000000000","v":10434.908973030131},{"$f":"G64/$AT$123*1000000000","v":56.760665632791927},{"$f":"H64/$AT$155*1000000000","v":56.760665632791927},{"$f":"I64/$AT$187*1000000000","v":56.760665632791927},{"$f":"J64/$AT$219*1000000000","v":56.760665632791927},{"$f":"K64/$AT$251*1000000000","v":56.760665632791927},{"$f":"L64/$AT$283*1000000000","v":56.760665632791927},{"$f":"M64/$AT$315*1000000000","v":56.760665632791927}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",205767972911.60217,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",29935245973.718399,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",175832726937.88379]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",6.8737692381835052,null,null,2.8155033570358907,1.7109854908611266,5.8545530729027195,4.1435675820415936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Nairobi metropolitan area network lower",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,"Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",1910433.3153665382,null," ",0,0,3.5,2,6,4,8.8006902502157022E-2]
[null,"Indicators",null,{"$f":"D7","v":"Nairobi metropolitan area network lower"},{"$f":"E7","v":"Nairobi metropolitan area network"},"Nairobi metropolitan area network upper",{"$f":"G7","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",17.695114987001034]
[null,"Premature deaths prevented",null,{"$f":"AQ49","v":5894.9985477951222},{"$f":"AQ17","v":8117.4133982856165},{"$f":"AQ81","v":28955.445026770762},{"$f":"AQ113","v":29.51085051709067},{"$f":"AQ145","v":29.51085051709067},{"$f":"AQ177","v":29.51085051709067},{"$f":"AQ209","v":29.51085051709067},{"$f":"AQ241","v":29.51085051709067},{"$f":"AQ273","v":29.51085051709067},{"$f":"AQ305","v":29.51085051709067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",8928.2630363407297]
[null,"Lives saved",null,{"$f":"AQ50","v":1020},{"$f":"AQ18","v":1133},{"$f":"AQ82","v":1699},{"$f":"AQ114","v":24},{"$f":"AQ146","v":24},{"$f":"AQ178","v":24},{"$f":"AQ210","v":24},{"$f":"AQ242","v":24},{"$f":"AQ274","v":24},{"$f":"AQ306","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",25659057.577131569,null," ",0,0,3,1.5,5.5,4,9.5340811044003451E-2]
[null,"Injuries prevented",null,{"$f":"AQ51","v":4047},{"$f":"AQ19","v":4497},{"$f":"AQ83","v":6745},{"$f":"AQ115","v":222},{"$f":"AQ147","v":222},{"$f":"AQ179","v":222},{"$f":"AQ211","v":222},{"$f":"AQ243","v":222},{"$f":"AQ275","v":222},{"$f":"AQ307","v":222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",-205679.30417159945]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,2.5,6,3.5,9.5340811044003451E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",5894.9985477951222,null,"Sh",156885391866.63611,156885391866.63611,5,3,6.5,3.5,0.10710382513661201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",1020,null,"Sh",27125610695.846123,27125610695.846123,3,1,7.5,6.5,0.12240437158469945]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",4047]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",80168.797973589666,null,"Sh",15970586363.759153,15970586363.759153,3.5,2.5,6.5,4,0.11871113623516112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-74387429622.251602,-74387429622.251602,0,0,0,0,0.12719050310910118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,2,1,7.5,6.5,7.8688524590163927E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,2.5,1.5,7.5,6,8.3606557377049195E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,3,2.5,7.5,5,8.3606557377049195E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",125594159303.98979,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",26941721376.346561,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",98652437927.643234]
[null,"Economic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",4.6616976528550609,null,null,2.8155033570358907,1.7109854908611266,5.8545530729027195,4.1435675820415936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Indicators",null,{"$f":"D7","v":"Nairobi metropolitan area network lower"},{"$f":"E7","v":"Nairobi metropolitan area network"},"Nairobi metropolitan area network upper",{"$f":"G44","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Travel time years saved",null,{"$f":"AQ52","v":80168.797973589666},{"$f":"AQ20","v":126394.40554748691},{"$f":"AQ84","v":468557.35023152729},{"$f":"AQ116","v":2.383947956577261},{"$f":"AQ148","v":2.383947956577261},{"$f":"AQ180","v":2.383947956577261},{"$f":"AQ212","v":2.383947956577261},{"$f":"AQ244","v":2.383947956577261},{"$f":"AQ276","v":2.383947956577261},{"$f":"AQ308","v":2.383947956577261}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Nairobi metropolitan area network upper",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",4224756.6410223655,null," ",0,0,3.5,2,6,4,8.8006902502157022E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",-120.73533507770389]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",18726.706248893519]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",58223897.57843554,null," ",0,0,3,1.5,5.5,4,9.5340811044003451E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",-1999998.0784074068]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,2.5,6,3.5,9.5340811044003451E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",28955.445026770762,null,"Sh",1513920607617.3284,1513920607617.3284,5,3,6.5,3.5,0.10710382513661201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",1699,null,"Sh",88818273378.710037,88818273378.710037,3,1,7.5,6.5,0.12240437158469945]
[null,"Monetary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",6745]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",468557.35023152729,null,"Sh",104968471490.86908,104968471490.86908,3.5,2.5,6.5,4,0.11871113623516112]
[null,"Indicators",null,{"$f":"D7","v":"Nairobi metropolitan area network lower"},{"$f":"E7","v":"Nairobi metropolitan area network"},"Nairobi metropolitan area network upper",{"$f":"G63","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-408101383250.06744,-408101383250.06744,0,0,0,0,0.12719050310910118]
[null,"Environment",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,2,1,7.5,6.5,7.8688524590163927E-2]
[null,"Health","Physical activity",{"$f":"AT49","v":156885391866.63611},{"$f":"AT17","v":247055764972.15903},{"$f":"AT81","v":1513920607617.3284},{"$f":"AT113","v":520529140.01178557},{"$f":"AT145","v":520529140.01178557},{"$f":"AT177","v":520529140.01178557},{"$f":"AT209","v":520529140.01178557},{"$f":"AT241","v":520529140.01178557},{"$f":"AT273","v":520529140.01178557},{"$f":"AT305","v":520529140.01178557},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,2.5,1.5,7.5,6,8.3606557377049195E-2]
[null,null,"Accidents/injuries",{"$f":"AT50","v":27125610695.846123},{"$f":"AT18","v":34467956737.310097},{"$f":"AT82","v":88818273378.710037},{"$f":"AT114","v":416190927.48127073},{"$f":"AT146","v":416190927.48127073},{"$f":"AT178","v":416190927.48127073},{"$f":"AT210","v":416190927.48127073},{"$f":"AT242","v":416190927.48127073},{"$f":"AT274","v":416190927.48127073},{"$f":"AT306","v":416190927.48127073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,3,2.5,7.5,5,8.3606557377049195E-2]
[null,"Economic","Time saving",{"$f":"AT52","v":15970586363.759153},{"$f":"AT20","v":26165434936.958317},{"$f":"AT84","v":104968471490.86908},{"$f":"AT116","v":93430750.851037681},{"$f":"AT148","v":93430750.851037681},{"$f":"AT180","v":93430750.851037681},{"$f":"AT212","v":93430750.851037681},{"$f":"AT244","v":93430750.851037681},{"$f":"AT276","v":93430750.851037681},{"$f":"AT308","v":93430750.851037681}]
[null,null,"Tax revenue",{"$f":"AT53","v":-74387429622.251602},{"$f":"AT21","v":-101921183734.82527},{"$f":"AT85","v":-408101383250.06744},{"$f":"AT117","v":-102790411.18039936},{"$f":"AT149","v":-102790411.18039936},{"$f":"AT181","v":-102790411.18039936},{"$f":"AT213","v":-102790411.18039936},{"$f":"AT245","v":-102790411.18039936},{"$f":"AT277","v":-102790411.18039936},{"$f":"AT309","v":-102790411.18039936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",1299605969236.8401,null,"Weighted average"]
[null,"Social",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",44902868960.577599,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,"Net Present Benefit (NPB)",null,{"$f":"AT58","v":125594159303.98979},{"$f":"AT26","v":205767972911.60217},{"$f":"AT90","v":1299605969236.8401},{"$f":"AT122","v":927360407.16369462},{"$f":"AT154","v":927360407.16369462},{"$f":"AT186","v":927360407.16369462},{"$f":"AT218","v":927360407.16369462},{"$f":"AT250","v":927360407.16369462},{"$f":"AT282","v":927360407.16369462},{"$f":"AT314","v":927360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",1254703100276.2625]
[null,"Net Present Cost (NPC)",null,{"$f":"AT59","v":26941721376.346561},{"$f":"AT27","v":29935245973.718399},{"$f":"AT91","v":44902868960.577599},{"$f":"AT123","v":42000000},{"$f":"AT155","v":42000000},{"$f":"AT187","v":42000000},{"$f":"AT219","v":42000000},{"$f":"AT251","v":42000000},{"$f":"AT283","v":42000000},{"$f":"AT315","v":42000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",28.942604321737818,null,null,2.8155033570358907,1.7109854908611266,5.8545530729027195,4.1435675820415936]
[null,"Net Present Value (NPV)",null,{"$f":"AT60","v":98652437927.643234},{"$f":"AT28","v":175832726937.88379},{"$f":"AT92","v":1254703100276.2625},{"$f":"AT124","v":885360407.16369462},{"$f":"AT156","v":885360407.16369462},{"$f":"AT188","v":885360407.16369462},{"$f":"AT220","v":885360407.16369462},{"$f":"AT252","v":885360407.16369462},{"$f":"AT284","v":885360407.16369462},{"$f":"AT316","v":885360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Holistic BCR",null,{"$f":"AS61","v":4.6616976528550609},{"$f":"AS29","v":6.8737692381835052},{"$f":"AS93","v":28.942604321737818},{"$f":"AS125","v":22.080009694373683},{"$f":"AS157","v":22.080009694373683},{"$f":"AS189","v":22.080009694373683},{"$f":"AS221","v":22.080009694373683},{"$f":"AS253","v":22.080009694373683},{"$f":"AS285","v":22.080009694373683},{"$f":"AS317","v":22.080009694373683}]
[null,"Conventional BCR",null,{"$f":"E89/E93","v":0.87406781156668023},{"$f":"D89/D93","v":0.59278270087747631},{"$f":"F89/F93","v":2.3376785029710683},{"$f":"G89/G93","v":2.2245416869294687},2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-10"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]

{"sheet":"AST Sensitivity 2","index":28,"n_rows":318,"n_cols":65,"rows_kept":318,"cut":false,"hidden":false,"merged":[[46,1,46,2],[1,2,3,7],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[95,1,95,2],[62,1,62,2],[63,1,63,2],[84,1,84,2],[85,1,85,2],[86,1,87,1],[88,1,89,1],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-12-14"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Nairobi NMT policy network",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling",null,null,null,null,"Indicators",{"$f":"D7","v":"Nairobi NMT policy network lower"},"Nairobi NMT policy network","Nairobi NMT policy network upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Environmental",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015,null,null,null,null,{"$f":"CONCATENATE(\"CO2 savings (g/\",AS26,\" invested)\")","v":"CO2 savings (g/Sh invested)"},{"$f":"D8/$AT$27*1000000","v":2.6179592986865612},{"$f":"E8/$AT$59*1000000","v":2.6179592986865612},{"$f":"F8/$AT$91*1000000","v":2.6179592986865612},{"$f":"G8/$AT$123*1000000","v":93.125215671702236},{"$f":"H8/$AT$155*1000000","v":93.125215671702236},{"$f":"I8/$AT$187*1000000","v":93.125215671702236},{"$f":"J8/$AT$219*1000000","v":93.125215671702236},{"$f":"K8/$AT$251*1000000","v":93.125215671702236},{"$f":"L8/$AT$283*1000000","v":93.125215671702236},{"$f":"M8/$AT$315*1000000","v":93.125215671702236}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030,null,null,null,null,{"$f":"CONCATENATE(\"PM savings (g/\",AS26,\"1000 invested)\")","v":"PM savings (g/Sh1000 invested)"},{"$f":"D9/$AT$27*1000000000","v":3.2970552361073775},{"$f":"E9/$AT$59*1000000000","v":3.2970552361073775},{"$f":"F9/$AT$91*1000000000","v":3.2970552361073775},{"$f":"G9/$AT$123*1000000000","v":32.21399535456878},{"$f":"H9/$AT$155*1000000000","v":32.21399535456878},{"$f":"I9/$AT$187*1000000000","v":32.21399535456878},{"$f":"J9/$AT$219*1000000000","v":32.21399535456878},{"$f":"K9/$AT$251*1000000000","v":32.21399535456878},{"$f":"L9/$AT$283*1000000000","v":32.21399535456878},{"$f":"M9/$AT$315*1000000000","v":32.21399535456878}]
[null,"Indicators",null,{"$f":"AO36","v":"Nairobi NMT policy network lower"},{"$f":"AO4","v":"Nairobi NMT policy network"},{"$f":"AO68","v":"Nairobi NMT policy network upper"},{"$f":"AO100","v":"Haile Selassie avenue"},{"$f":"AO132","v":"Haile Selassie avenue"},{"$f":"AO164","v":"Haile Selassie avenue"},{"$f":"AO196","v":"Haile Selassie avenue"},{"$f":"AO228","v":"Haile Selassie avenue"},{"$f":"AO260","v":"Haile Selassie avenue"},{"$f":"AO292","v":"Haile Selassie avenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"NOx savings (g/\",AS26,\"1000 invested)\")","v":"NOx savings (g/Sh1000 invested)"},{"$f":"D10/$AT$27*1000000000","v":-68.448838066849021},{"$f":"E10/$AT$59*1000000000","v":-68.448838066849021},{"$f":"F10/$AT$91*1000000000","v":-68.448838066849021},{"$f":"G10/$AT$123*1000000000","v":554.48516935247142},{"$f":"H10/$AT$155*1000000000","v":554.48516935247142},{"$f":"I10/$AT$187*1000000000","v":554.48516935247142},{"$f":"J10/$AT$219*1000000000","v":554.48516935247142},{"$f":"K10/$AT$251*1000000000","v":554.48516935247142},{"$f":"L10/$AT$283*1000000000","v":554.48516935247142},{"$f":"M10/$AT$315*1000000000","v":554.48516935247142}]
[null,"CO2 savings (tons)",null,{"$f":"AQ43","v":1354.7939370702952},{"$f":"AQ11","v":1354.7939370702952},{"$f":"AQ75","v":1354.7939370702952},{"$f":"AQ107","v":3911.2590582114935},{"$f":"AQ139","v":3911.2590582114935},{"$f":"AQ171","v":3911.2590582114935},{"$f":"AQ203","v":3911.2590582114935},{"$f":"AQ235","v":3911.2590582114935},{"$f":"AQ267","v":3911.2590582114935},{"$f":"AQ299","v":3911.2590582114935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Petrol savings (Kj/\",AS26,\" invested)\")","v":"Petrol savings (Kj/Sh invested)"},{"$f":"D11/$AT$27*1000000","v":150.33693683752116},{"$f":"E11/$AT$59*1000000","v":150.33693683752116},{"$f":"F11/$AT$91*1000000","v":150.33693683752116},{"$f":"G11/$AT$123*1000000","v":904.74696736055478},{"$f":"H11/$AT$155*1000000","v":904.74696736055478},{"$f":"I11/$AT$187*1000000","v":904.74696736055478},{"$f":"J11/$AT$219*1000000","v":904.74696736055478},{"$f":"K11/$AT$251*1000000","v":904.74696736055478},{"$f":"L11/$AT$283*1000000","v":904.74696736055478},{"$f":"M11/$AT$315*1000000","v":904.74696736055478}]
[null,"PM savings (tons)",null,1.7062260846855679,1.7062260846855679,1.7062260846855679,{"$f":"AQ108","v":1.3529878048918889},{"$f":"AQ140","v":1.3529878048918889},{"$f":"AQ172","v":1.3529878048918889},{"$f":"AQ204","v":1.3529878048918889},{"$f":"AQ236","v":1.3529878048918889},{"$f":"AQ268","v":1.3529878048918889},{"$f":"AQ300","v":1.3529878048918889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative",null,null,null,null,null,null,{"$f":"CONCATENATE(\"Diesel savings (Kj/\",AS26,\" invested)\")","v":"Diesel savings (Kj/Sh invested)"},{"$f":"D12/$AT$27*1000000","v":-120.43573791255122},{"$f":"E12/$AT$59*1000000","v":-120.43573791255122},{"$f":"F12/$AT$91*1000000","v":-120.43573791255122},{"$f":"G12/$AT$123*1000000","v":350.95093896994479},{"$f":"H12/$AT$155*1000000","v":350.95093896994479},{"$f":"I12/$AT$187*1000000","v":350.95093896994479},{"$f":"J12/$AT$219*1000000","v":350.95093896994479},{"$f":"K12/$AT$251*1000000","v":350.95093896994479},{"$f":"L12/$AT$283*1000000","v":350.95093896994479},{"$f":"M12/$AT$315*1000000","v":350.95093896994479}]
[null,"NOx savings (tons)",null,-35.422273699594371,-35.422273699594371,-35.422273699594371,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting",null,null,"Average difference in noise level (dB)",{"$f":"D13/$AT$27*1000000","v":0},{"$f":"E13/$AT$59*1000000","v":0},{"$f":"F13/$AT$91*1000000","v":0},{"$f":"G13/$AT$123*1000000","v":0},{"$f":"H13/$AT$155*1000000","v":0},{"$f":"I13/$AT$187*1000000","v":0},{"$f":"J13/$AT$219*1000000","v":0},{"$f":"K13/$AT$251*1000000","v":0},{"$f":"L13/$AT$283*1000000","v":0},{"$f":"M13/$AT$315*1000000","v":0}]
[null,"Petrol savings (Gj)",null,77799.364813417196,77799.364813417196,77799.364813417196,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",1354.7939370702952,null," ",0,0,3,4,7.0000000000000009,3.0000000000000009,3.7037037037037035E-2]
[null,"Diesel savings (Gj)",null,-62325.494369745255,-62325.494369745255,-62325.494369745255,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.7062260846855679]
[null,"Average difference in noise level (dB)",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",-35.422273699594371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",77799.364813417196,null," ",0,0,5,8,6,-2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",-62325.494369745255,null,null,null,null,null,null,null,null,null,null,null,"Indicators",{"$f":"BD4","v":"Nairobi NMT policy network lower"},{"$f":"BE4","v":"Nairobi NMT policy network"},"Nairobi NMT policy network upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,8,7.0000000000000009,4,-3.0000000000000009,6.1728395061728392E-2,null,null,{"$f":"CONCATENATE(\"Premature deaths prevented (#/\",AS26,\" billion invested)\")","v":"Premature deaths prevented (#/Sh billion invested)"},{"$f":"D45/$AT$27*1000000000","v":512.02308771360174},{"$f":"E45/$AT$59*1000000000","v":512.02308771360174},{"$f":"F45/$AT$91*1000000000","v":512.02308771360174},{"$f":"G45/$AT$123*1000000000","v":702.63929802596829},{"$f":"H45/$AT$155*1000000000","v":702.63929802596829},{"$f":"I45/$AT$187*1000000000","v":702.63929802596829},{"$f":"J45/$AT$219*1000000000","v":702.63929802596829},{"$f":"K45/$AT$251*1000000000","v":702.63929802596829},{"$f":"L45/$AT$283*1000000000","v":702.63929802596829},{"$f":"M45/$AT$315*1000000000","v":702.63929802596829}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",264.97194789178894,null,"Sh",4673725688.911726,4673725688.911726,5,6,7.0000000000000009,1.0000000000000009,0.13827160493827162,null,null,{"$f":"CONCATENATE(\"Lives saved (#/\",AS26,\" billion invested)\")","v":"Lives saved (#/Sh billion invested)"},{"$f":"D46/$AT$27*1000000000","v":583.5748792270532},{"$f":"E46/$AT$59*1000000000","v":730.43478260869563},{"$f":"F46/$AT$91*1000000000","v":877.29468599033817},{"$f":"G46/$AT$123*1000000000","v":571.42857142857133},{"$f":"H46/$AT$155*1000000000","v":571.42857142857133},{"$f":"I46/$AT$187*1000000000","v":571.42857142857133},{"$f":"J46/$AT$219*1000000000","v":571.42857142857133},{"$f":"K46/$AT$251*1000000000","v":571.42857142857133},{"$f":"L46/$AT$283*1000000000","v":571.42857142857133},{"$f":"M46/$AT$315*1000000000","v":571.42857142857133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",378,null,"Sh",6658559374.3104515,6658559374.3104515,8,3,5,2,0.15802469135802469,null,null,{"$f":"CONCATENATE(\"Injuries prevented (#/\",AS26,\" billion invested)\")","v":"Injuries prevented (#/Sh billion invested)"},{"$f":"D47/$AT$27*1000000000","v":2316.9082125603863},{"$f":"E47/$AT$59*1000000000","v":2896.6183574879228},{"$f":"F47/$AT$91*1000000000","v":3476.3285024154588},{"$f":"G47/$AT$123*1000000000","v":5285.7142857142862},{"$f":"H47/$AT$155*1000000000","v":5285.7142857142862},{"$f":"I47/$AT$187*1000000000","v":5285.7142857142862},{"$f":"J47/$AT$219*1000000000","v":5285.7142857142862},{"$f":"K47/$AT$251*1000000000","v":5285.7142857142862},{"$f":"L47/$AT$283*1000000000","v":5285.7142857142862},{"$f":"M47/$AT$315*1000000000","v":5285.7142857142862}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",1499]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",66.125442016614812,null,"Sh",2379994435.2337952,2379994435.2337952,2,3,6,3,0.12962962962962962,null,null,null,"C","D","E","F","G","H","I","J","K","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-54075752.15012484,-54075752.15012484,0,0,0,0,0.16666666666666666,null,null,null,27,{"$f":"BD21+32","v":59},{"$f":"BE21+32","v":91},123,155,187,219,251,283,315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,3,2,5,3,3.7037037037037035E-2,null,null,null,{"$f":"CONCATENATE(\"=\",BD20,\"24/$AT$\",BD21,\"*1000000000\")","v":"=C24/$AT$27*1000000000"},{"$f":"CONCATENATE(\"=\",BE20,\"24/$AT$\",BE21,\"*1000000000\")","v":"=D24/$AT$59*1000000000"},"=E24/$AT$91*1000000000","=F24/$AT$123*1000000000","=G24/$AT$155*1000000000","=H24/$AT$187*1000000000","=I24/$AT$219*1000000000","=J24/$AT$251*1000000000","=K24/$AT$283*1000000000","=L24/$AT$315*1000000000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,4,4,7.0000000000000009,3.0000000000000009,9.8765432098765427E-2,null,null,"Indicators",{"$f":"BD15","v":"Nairobi NMT policy network lower"},{"$f":"BE15","v":"Nairobi NMT policy network"},"Nairobi NMT policy network upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",{"$f":"BM15","v":"Haile Selassie avenue"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,3,2,6,4,8.6419753086419762E-2,null,null,{"$f":"CONCATENATE(\"Travel time years saved (#/\",AS26,\" billion invested)\")","v":"Travel time years saved (#/Sh billion invested)"},{"$f":"D64/$AT$27*1000000000","v":127.77863191616389},{"$f":"E64/$AT$59*1000000000","v":127.77863191616389},{"$f":"F64/$AT$91*1000000000","v":127.77863191616389},{"$f":"G64/$AT$123*1000000000","v":56.760665632791927},{"$f":"H64/$AT$155*1000000000","v":56.760665632791927},{"$f":"I64/$AT$187*1000000000","v":56.760665632791927},{"$f":"J64/$AT$219*1000000000","v":56.760665632791927},{"$f":"K64/$AT$251*1000000000","v":56.760665632791927},{"$f":"L64/$AT$283*1000000000","v":56.760665632791927},{"$f":"M64/$AT$315*1000000000","v":56.760665632791927}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",13658203746.305847,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",517500000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",13140703746.305847]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",26.39266424406927,null,null,4.0172839506172844,3.606172839506173,4.9555555555555557,1.349382716049383]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-12-14"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Nairobi NMT policy network lower",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,"Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",1354.7939370702952,null," ",0,0,3,4,7.0000000000000009,3.0000000000000009,3.7037037037037035E-2]
[null,"Indicators",null,{"$f":"D7","v":"Nairobi NMT policy network lower"},{"$f":"E7","v":"Nairobi NMT policy network"},"Nairobi NMT policy network upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.7062260846855679]
[null,"Premature deaths prevented",null,{"$f":"AQ49","v":264.97194789178894},{"$f":"AQ17","v":264.97194789178894},{"$f":"AQ81","v":264.97194789178894},{"$f":"AQ113","v":29.51085051709067},{"$f":"AQ145","v":29.51085051709067},{"$f":"AQ177","v":29.51085051709067},{"$f":"AQ209","v":29.51085051709067},{"$f":"AQ241","v":29.51085051709067},{"$f":"AQ273","v":29.51085051709067},{"$f":"AQ305","v":29.51085051709067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",-35.422273699594371]
[null,"Lives saved",null,{"$f":"AQ50","v":302},{"$f":"AQ18","v":378},{"$f":"AQ82","v":454},{"$f":"AQ114","v":24},{"$f":"AQ146","v":24},{"$f":"AQ178","v":24},{"$f":"AQ210","v":24},{"$f":"AQ242","v":24},{"$f":"AQ274","v":24},{"$f":"AQ306","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",77799.364813417196,null," ",0,0,5,8,6,-2,8.6419753086419762E-2]
[null,"Injuries prevented",null,{"$f":"AQ51","v":1199},{"$f":"AQ19","v":1499},{"$f":"AQ83","v":1799},{"$f":"AQ115","v":222},{"$f":"AQ147","v":222},{"$f":"AQ179","v":222},{"$f":"AQ211","v":222},{"$f":"AQ243","v":222},{"$f":"AQ275","v":222},{"$f":"AQ307","v":222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",-62325.494369745255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,8,7.0000000000000009,4,-3.0000000000000009,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",264.97194789178894,null,"Sh",4673725688.911726,4673725688.911726,5,6,7.0000000000000009,1.0000000000000009,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",302,null,"Sh",5326847499.4483795,5326847499.4483795,8,3,5,2,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",1199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",66.125442016614812,null,"Sh",2379994435.2337952,2379994435.2337952,2,3,6,3,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-54075752.15012484,-54075752.15012484,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,3,2,5,3,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,4,4,7.0000000000000009,3.0000000000000009,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,3,2,6,4,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",12326491871.443775,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",517500000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",11808991871.443775]
[null,"Economic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",23.81930796414256,null,null,4.0172839506172844,3.606172839506173,4.9555555555555557,1.349382716049383]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Indicators",null,{"$f":"D7","v":"Nairobi NMT policy network lower"},{"$f":"E7","v":"Nairobi NMT policy network"},"Nairobi NMT policy network upper",{"$f":"G44","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Travel time years saved",null,{"$f":"AQ52","v":66.125442016614812},{"$f":"AQ20","v":66.125442016614812},{"$f":"AQ84","v":66.125442016614812},{"$f":"AQ116","v":2.383947956577261},{"$f":"AQ148","v":2.383947956577261},{"$f":"AQ180","v":2.383947956577261},{"$f":"AQ212","v":2.383947956577261},{"$f":"AQ244","v":2.383947956577261},{"$f":"AQ276","v":2.383947956577261},{"$f":"AQ308","v":2.383947956577261}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-12-14"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Nairobi NMT policy network upper",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",1354.7939370702952,null," ",0,0,3,4,7.0000000000000009,3.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.7062260846855679]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",-35.422273699594371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",77799.364813417196,null," ",0,0,5,8,6,-2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",-62325.494369745255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,8,7.0000000000000009,4,-3.0000000000000009,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",264.97194789178894,null,"Sh",4673725688.911726,4673725688.911726,5,6,7.0000000000000009,1.0000000000000009,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",454,null,"Sh",7990271249.1725693,7990271249.1725693,8,3,5,2,0.15802469135802469]
[null,"Monetary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",1799]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",66.125442016614812,null,"Sh",2379994435.2337952,2379994435.2337952,2,3,6,3,0.12962962962962962]
[null,"Indicators",null,{"$f":"D7","v":"Nairobi NMT policy network lower"},{"$f":"E7","v":"Nairobi NMT policy network"},"Nairobi NMT policy network upper",{"$f":"G63","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-54075752.15012484,-54075752.15012484,0,0,0,0,0.16666666666666666]
[null,"Environment",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,3,2,5,3,3.7037037037037035E-2]
[null,"Health","Physical activity",{"$f":"AT49","v":4673725688.911726},{"$f":"AT17","v":4673725688.911726},{"$f":"AT81","v":4673725688.911726},{"$f":"AT113","v":520529140.01178557},{"$f":"AT145","v":520529140.01178557},{"$f":"AT177","v":520529140.01178557},{"$f":"AT209","v":520529140.01178557},{"$f":"AT241","v":520529140.01178557},{"$f":"AT273","v":520529140.01178557},{"$f":"AT305","v":520529140.01178557},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,4,4,7.0000000000000009,3.0000000000000009,9.8765432098765427E-2]
[null,null,"Accidents/injuries",{"$f":"AT50","v":5326847499.4483795},{"$f":"AT18","v":6658559374.3104515},{"$f":"AT82","v":7990271249.1725693},{"$f":"AT114","v":416190927.48127073},{"$f":"AT146","v":416190927.48127073},{"$f":"AT178","v":416190927.48127073},{"$f":"AT210","v":416190927.48127073},{"$f":"AT242","v":416190927.48127073},{"$f":"AT274","v":416190927.48127073},{"$f":"AT306","v":416190927.48127073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,3,2,6,4,8.6419753086419762E-2]
[null,"Economic","Time saving",{"$f":"AT52","v":2379994435.2337952},{"$f":"AT20","v":2379994435.2337952},{"$f":"AT84","v":2379994435.2337952},{"$f":"AT116","v":93430750.851037681},{"$f":"AT148","v":93430750.851037681},{"$f":"AT180","v":93430750.851037681},{"$f":"AT212","v":93430750.851037681},{"$f":"AT244","v":93430750.851037681},{"$f":"AT276","v":93430750.851037681},{"$f":"AT308","v":93430750.851037681}]
[null,null,"Tax revenue",{"$f":"AT53","v":-54075752.15012484},{"$f":"AT21","v":-54075752.15012484},{"$f":"AT85","v":-54075752.15012484},{"$f":"AT117","v":-102790411.18039936},{"$f":"AT149","v":-102790411.18039936},{"$f":"AT181","v":-102790411.18039936},{"$f":"AT213","v":-102790411.18039936},{"$f":"AT245","v":-102790411.18039936},{"$f":"AT277","v":-102790411.18039936},{"$f":"AT309","v":-102790411.18039936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",14989915621.167965,null,"Weighted average"]
[null,"Social",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",517500000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,"Net Present Benefit (NPB)",null,{"$f":"AT58","v":12326491871.443775},{"$f":"AT26","v":13658203746.305847},{"$f":"AT90","v":14989915621.167965},{"$f":"AT122","v":927360407.16369462},{"$f":"AT154","v":927360407.16369462},{"$f":"AT186","v":927360407.16369462},{"$f":"AT218","v":927360407.16369462},{"$f":"AT250","v":927360407.16369462},{"$f":"AT282","v":927360407.16369462},{"$f":"AT314","v":927360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",14472415621.167965]
[null,"Net Present Cost (NPC)",null,{"$f":"AT59","v":517500000},{"$f":"AT27","v":517500000},{"$f":"AT91","v":517500000},{"$f":"AT123","v":42000000},{"$f":"AT155","v":42000000},{"$f":"AT187","v":42000000},{"$f":"AT219","v":42000000},{"$f":"AT251","v":42000000},{"$f":"AT283","v":42000000},{"$f":"AT315","v":42000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",28.966020523996068,null,null,4.0172839506172844,3.606172839506173,4.9555555555555557,1.349382716049383]
[null,"Net Present Value (NPV)",null,{"$f":"AT60","v":11808991871.443775},{"$f":"AT28","v":13140703746.305847},{"$f":"AT92","v":14472415621.167965},{"$f":"AT124","v":885360407.16369462},{"$f":"AT156","v":885360407.16369462},{"$f":"AT188","v":885360407.16369462},{"$f":"AT220","v":885360407.16369462},{"$f":"AT252","v":885360407.16369462},{"$f":"AT284","v":885360407.16369462},{"$f":"AT316","v":885360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Holistic BCR",null,{"$f":"AS61","v":23.81930796414256},{"$f":"AS29","v":26.39266424406927},{"$f":"AS93","v":28.966020523996068},{"$f":"AS125","v":22.080009694373683},{"$f":"AS157","v":22.080009694373683},{"$f":"AS189","v":22.080009694373683},{"$f":"AS221","v":22.080009694373683},{"$f":"AS253","v":22.080009694373683},{"$f":"AS285","v":22.080009694373683},{"$f":"AS317","v":22.080009694373683}]
[null,"Conventional BCR",null,{"$f":"E89/E93","v":4.5990230632537106},{"$f":"D89/D93","v":4.5990230632537106},{"$f":"F89/F93","v":4.5990230632537106},{"$f":"G89/G93","v":2.2245416869294687},2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-10"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]

{"sheet":"AST Sensitivity 3","index":29,"n_rows":318,"n_cols":65,"rows_kept":318,"cut":false,"hidden":false,"merged":[[95,1,95,2],[62,1,62,2],[63,1,63,2],[84,1,84,2],[85,1,85,2],[86,1,87,1],[88,1,89,1],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2],[46,1,46,2],[1,2,3,7],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[43,1,43,2],[44,1,44,2],[45,1,45,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Thika Highway",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling",null,null,null,null,"Indicators",{"$f":"D7","v":"Thika Highway lower"},"Thika Highway","Thika Highway upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Environmental",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015,null,null,null,null,{"$f":"CONCATENATE(\"CO2 savings (g/\",AS26,\" invested)\")","v":"CO2 savings (g/Sh invested)"},{"$f":"D8/$AT$27*1000000","v":0.83176245692851125},{"$f":"E8/$AT$59*1000000","v":2.1001954645631264},{"$f":"F8/$AT$91*1000000","v":1.638925255496998},{"$f":"G8/$AT$123*1000000","v":93.125215671702236},{"$f":"H8/$AT$155*1000000","v":93.125215671702236},{"$f":"I8/$AT$187*1000000","v":93.125215671702236},{"$f":"J8/$AT$219*1000000","v":93.125215671702236},{"$f":"K8/$AT$251*1000000","v":93.125215671702236},{"$f":"L8/$AT$283*1000000","v":93.125215671702236},{"$f":"M8/$AT$315*1000000","v":93.125215671702236}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2040,null,null,null,null,{"$f":"CONCATENATE(\"PM savings (g/\",AS26,\"1000 invested)\")","v":"PM savings (g/Sh1000 invested)"},{"$f":"D9/$AT$27*1000000000","v":0.26715767778806937},{"$f":"E9/$AT$59*1000000000","v":0.72650233828861177},{"$f":"F9/$AT$91*1000000000","v":0.5032594661527835},{"$f":"G9/$AT$123*1000000000","v":32.21399535456878},{"$f":"H9/$AT$155*1000000000","v":32.21399535456878},{"$f":"I9/$AT$187*1000000000","v":32.21399535456878},{"$f":"J9/$AT$219*1000000000","v":32.21399535456878},{"$f":"K9/$AT$251*1000000000","v":32.21399535456878},{"$f":"L9/$AT$283*1000000000","v":32.21399535456878},{"$f":"M9/$AT$315*1000000000","v":32.21399535456878}]
[null,"Indicators",null,{"$f":"AO36","v":"Thika Highway lower"},{"$f":"AO4","v":"Thika Highway"},{"$f":"AO68","v":"Thika Highway upper"},{"$f":"AO100","v":"Haile Selassie avenue"},{"$f":"AO132","v":"Haile Selassie avenue"},{"$f":"AO164","v":"Haile Selassie avenue"},{"$f":"AO196","v":"Haile Selassie avenue"},{"$f":"AO228","v":"Haile Selassie avenue"},{"$f":"AO260","v":"Haile Selassie avenue"},{"$f":"AO292","v":"Haile Selassie avenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"NOx savings (g/\",AS26,\"1000 invested)\")","v":"NOx savings (g/Sh1000 invested)"},{"$f":"D10/$AT$27*1000000000","v":5.0969650996972611},{"$f":"E10/$AT$59*1000000000","v":12.504961512754248},{"$f":"F10/$AT$91*1000000000","v":9.2164624867287053},{"$f":"G10/$AT$123*1000000000","v":554.48516935247142},{"$f":"H10/$AT$155*1000000000","v":554.48516935247142},{"$f":"I10/$AT$187*1000000000","v":554.48516935247142},{"$f":"J10/$AT$219*1000000000","v":554.48516935247142},{"$f":"K10/$AT$251*1000000000","v":554.48516935247142},{"$f":"L10/$AT$283*1000000000","v":554.48516935247142},{"$f":"M10/$AT$315*1000000000","v":554.48516935247142}]
[null,"CO2 savings (tons)",null,{"$f":"AQ43","v":3346.6416317015246},{"$f":"AQ11","v":7605.225946522376},{"$f":"AQ75","v":9891.4577935165144},{"$f":"AQ107","v":3911.2590582114935},{"$f":"AQ139","v":3911.2590582114935},{"$f":"AQ171","v":3911.2590582114935},{"$f":"AQ203","v":3911.2590582114935},{"$f":"AQ235","v":3911.2590582114935},{"$f":"AQ267","v":3911.2590582114935},{"$f":"AQ299","v":3911.2590582114935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Petrol savings (Kj/\",AS26,\" invested)\")","v":"Petrol savings (Kj/Sh invested)"},{"$f":"D11/$AT$27*1000000","v":7.9565855326911992},{"$f":"E11/$AT$59*1000000","v":20.404199482625039},{"$f":"F11/$AT$91*1000000","v":16.837368058431998},{"$f":"G11/$AT$123*1000000","v":904.74696736055478},{"$f":"H11/$AT$155*1000000","v":904.74696736055478},{"$f":"I11/$AT$187*1000000","v":904.74696736055478},{"$f":"J11/$AT$219*1000000","v":904.74696736055478},{"$f":"K11/$AT$251*1000000","v":904.74696736055478},{"$f":"L11/$AT$283*1000000","v":904.74696736055478},{"$f":"M11/$AT$315*1000000","v":904.74696736055478}]
[null,"PM savings (tons)",null,1.07492349440232,2.6308096206231255,3.0373378846543915,{"$f":"AQ108","v":1.3529878048918889},{"$f":"AQ140","v":1.3529878048918889},{"$f":"AQ172","v":1.3529878048918889},{"$f":"AQ204","v":1.3529878048918889},{"$f":"AQ236","v":1.3529878048918889},{"$f":"AQ268","v":1.3529878048918889},{"$f":"AQ300","v":1.3529878048918889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative",null,null,null,null,null,null,{"$f":"CONCATENATE(\"Diesel savings (Kj/\",AS26,\" invested)\")","v":"Diesel savings (Kj/Sh invested)"},{"$f":"D12/$AT$27*1000000","v":3.2642505055732505},{"$f":"E12/$AT$59*1000000","v":7.9147797402933939},{"$f":"F12/$AT$91*1000000","v":5.2223203246816459},{"$f":"G12/$AT$123*1000000","v":350.95093896994479},{"$f":"H12/$AT$155*1000000","v":350.95093896994479},{"$f":"I12/$AT$187*1000000","v":350.95093896994479},{"$f":"J12/$AT$219*1000000","v":350.95093896994479},{"$f":"K12/$AT$251*1000000","v":350.95093896994479},{"$f":"L12/$AT$283*1000000","v":350.95093896994479},{"$f":"M12/$AT$315*1000000","v":350.95093896994479}]
[null,"NOx savings (tons)",null,20.507917201464466,45.282955497118564,55.624409586244383,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2040","WP - 2040","Improvement","Weighting",null,null,"Average difference in noise level (dB)",{"$f":"D13/$AT$27*1000000","v":0},{"$f":"E13/$AT$59*1000000","v":0},{"$f":"F13/$AT$91*1000000","v":0},{"$f":"G13/$AT$123*1000000","v":0},{"$f":"H13/$AT$155*1000000","v":0},{"$f":"I13/$AT$187*1000000","v":0},{"$f":"J13/$AT$219*1000000","v":0},{"$f":"K13/$AT$251*1000000","v":0},{"$f":"L13/$AT$283*1000000","v":0},{"$f":"M13/$AT$315*1000000","v":0}]
[null,"Petrol savings (Gj)",null,32013.756052693585,73887.669001112692,101619.10370548209,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",7605.225946522376,null," ",0,0,2,2,3,1,8.8006902502157022E-2]
[null,"Diesel savings (Gj)",null,13133.89002744219,28660.993349211989,31518.436184051214,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",2.6308096206231255]
[null,"Average difference in noise level (dB)",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",45.282955497118564]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",73887.669001112692,null," ",0,0,2,2,3,1,9.5340811044003451E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",28660.993349211989,null,null,null,null,null,null,null,null,null,null,null,"Indicators",{"$f":"BD4","v":"Thika Highway lower"},{"$f":"BE4","v":"Thika Highway"},"Thika Highway upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,1,1,3,2,9.5340811044003451E-2,null,null,{"$f":"CONCATENATE(\"Premature deaths prevented (#/\",AS26,\" billion invested)\")","v":"Premature deaths prevented (#/Sh billion invested)"},{"$f":"D45/$AT$27*1000000000","v":5.5748950566180957},{"$f":"E45/$AT$59*1000000000","v":15.846190060275632},{"$f":"F45/$AT$91*1000000000","v":19.337651497773823},{"$f":"G45/$AT$123*1000000000","v":702.63929802596829},{"$f":"H45/$AT$155*1000000000","v":702.63929802596829},{"$f":"I45/$AT$187*1000000000","v":702.63929802596829},{"$f":"J45/$AT$219*1000000000","v":702.63929802596829},{"$f":"K45/$AT$251*1000000000","v":702.63929802596829},{"$f":"L45/$AT$283*1000000000","v":702.63929802596829},{"$f":"M45/$AT$315*1000000000","v":702.63929802596829}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",57.382209338787419,null,"Sh",1559020190.2544508,1559020190.2544508,2,2,4,2,0.10710382513661201,null,null,{"$f":"CONCATENATE(\"Lives saved (#/\",AS26,\" billion invested)\")","v":"Lives saved (#/Sh billion invested)"},{"$f":"D46/$AT$27*1000000000","v":33.552421813464015},{"$f":"E46/$AT$59*1000000000","v":69.037904965975329},{"$f":"F46/$AT$91*1000000000","v":37.280468681626679},{"$f":"G46/$AT$123*1000000000","v":571.42857142857133},{"$f":"H46/$AT$155*1000000000","v":571.42857142857133},{"$f":"I46/$AT$187*1000000000","v":571.42857142857133},{"$f":"J46/$AT$219*1000000000","v":571.42857142857133},{"$f":"K46/$AT$251*1000000000","v":571.42857142857133},{"$f":"L46/$AT$283*1000000000","v":571.42857142857133},{"$f":"M46/$AT$315*1000000000","v":571.42857142857133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",250,null,"Sh",6792262829.4508438,6792262829.4508438,1,1,5,4,0.12240437158469945,null,null,{"$f":"CONCATENATE(\"Injuries prevented (#/\",AS26,\" billion invested)\")","v":"Injuries prevented (#/Sh billion invested)"},{"$f":"D47/$AT$27*1000000000","v":314.39861921505167},{"$f":"E47/$AT$59*1000000000","v":646.74709372125699},{"$f":"F47/$AT$91*1000000000","v":349.27656880386246},{"$f":"G47/$AT$123*1000000000","v":5285.7142857142862},{"$f":"H47/$AT$155*1000000000","v":5285.7142857142862},{"$f":"I47/$AT$187*1000000000","v":5285.7142857142862},{"$f":"J47/$AT$219*1000000000","v":5285.7142857142862},{"$f":"K47/$AT$251*1000000000","v":5285.7142857142862},{"$f":"L47/$AT$283*1000000000","v":5285.7142857142862},{"$f":"M47/$AT$315*1000000000","v":5285.7142857142862}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",2342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",5529.9795125585224,null,"Sh",719701481.40847921,719701481.40847921,4,4,4,0,0.11871113623516112,null,null,null,"C","D","E","F","G","H","I","J","K","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-513107125.28400117,-513107125.28400117,0,0,0,0,0.12719050310910118,null,null,null,27,{"$f":"BD21+32","v":59},{"$f":"BE21+32","v":91},123,155,187,219,251,283,315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,4,5,1,7.8688524590163927E-2,null,null,null,{"$f":"CONCATENATE(\"=\",BD20,\"24/$AT$\",BD21,\"*1000000000\")","v":"=C24/$AT$27*1000000000"},{"$f":"CONCATENATE(\"=\",BE20,\"24/$AT$\",BE21,\"*1000000000\")","v":"=D24/$AT$59*1000000000"},"=E24/$AT$91*1000000000","=F24/$AT$123*1000000000","=G24/$AT$155*1000000000","=H24/$AT$187*1000000000","=I24/$AT$219*1000000000","=J24/$AT$251*1000000000","=K24/$AT$283*1000000000","=L24/$AT$315*1000000000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,3,3,5,2,8.3606557377049195E-2,null,null,"Indicators",{"$f":"BD15","v":"Thika Highway lower"},{"$f":"BE15","v":"Thika Highway"},"Thika Highway upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",{"$f":"BM15","v":"Haile Selassie avenue"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,2,2,6,4,8.3606557377049195E-2,null,null,{"$f":"CONCATENATE(\"Travel time years saved (#/\",AS26,\" billion invested)\")","v":"Travel time years saved (#/Sh billion invested)"},{"$f":"D64/$AT$27*1000000000","v":516.89851139230166},{"$f":"E64/$AT$59*1000000000","v":1527.1128002072235},{"$f":"F64/$AT$91*1000000000","v":1918.9401131177822},{"$f":"G64/$AT$123*1000000000","v":56.760665632791927},{"$f":"H64/$AT$155*1000000000","v":56.760665632791927},{"$f":"I64/$AT$187*1000000000","v":56.760665632791927},{"$f":"J64/$AT$219*1000000000","v":56.760665632791927},{"$f":"K64/$AT$251*1000000000","v":56.760665632791927},{"$f":"L64/$AT$283*1000000000","v":56.760665632791927},{"$f":"M64/$AT$315*1000000000","v":56.760665632791927}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",8557877375.829772,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",4023554566.3600001,null,"Current - 2015","BAU - 2040","WP - 2040","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",4534322809.4697723]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",2.1269445299388221,null,null,2.006279690180794,2.006279690180794,3.6644620312794425,1.6581823410986483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Thika Highway lower",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,"Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3346.6416317015246,null," ",0,0,2,2,3,1,8.8006902502157022E-2]
[null,"Indicators",null,{"$f":"D7","v":"Thika Highway lower"},{"$f":"E7","v":"Thika Highway"},"Thika Highway upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.07492349440232]
[null,"Premature deaths prevented",null,{"$f":"AQ49","v":22.430894462033532},{"$f":"AQ17","v":57.382209338787419},{"$f":"AQ81","v":116.70914397981923},{"$f":"AQ113","v":29.51085051709067},{"$f":"AQ145","v":29.51085051709067},{"$f":"AQ177","v":29.51085051709067},{"$f":"AQ209","v":29.51085051709067},{"$f":"AQ241","v":29.51085051709067},{"$f":"AQ273","v":29.51085051709067},{"$f":"AQ305","v":29.51085051709067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",20.507917201464466]
[null,"Lives saved",null,{"$f":"AQ50","v":135},{"$f":"AQ18","v":250},{"$f":"AQ82","v":225},{"$f":"AQ114","v":24},{"$f":"AQ146","v":24},{"$f":"AQ178","v":24},{"$f":"AQ210","v":24},{"$f":"AQ242","v":24},{"$f":"AQ274","v":24},{"$f":"AQ306","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",32013.756052693585,null," ",0,0,2,2,3,1,9.5340811044003451E-2]
[null,"Injuries prevented",null,{"$f":"AQ51","v":1265},{"$f":"AQ19","v":2342},{"$f":"AQ83","v":2108},{"$f":"AQ115","v":222},{"$f":"AQ147","v":222},{"$f":"AQ179","v":222},{"$f":"AQ211","v":222},{"$f":"AQ243","v":222},{"$f":"AQ275","v":222},{"$f":"AQ307","v":222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",13133.89002744219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,1,1,3,2,9.5340811044003451E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",22.430894462033532,null,"Sh",596960226.37893832,596960226.37893832,2,2,4,2,0.10710382513661201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",135,null,"Sh",3592796118.6551108,3592796118.6551108,1,1,5,4,0.12240437158469945]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",1265]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2079.769365857182,null,"Sh",414315009.25166589,414315009.25166589,4,4,4,0,0.11871113623516112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-125045876.3230882,-125045876.3230882,0,0,0,0,0.12719050310910118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,4,5,1,7.8688524590163927E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,3,3,5,2,8.3606557377049195E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,2,2,6,4,8.3606557377049195E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",4479025477.9626265,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",3621199109.724,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",857826368.23862648]
[null,"Economic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",1.2368901411510642,null,null,2.006279690180794,2.006279690180794,3.6644620312794425,1.6581823410986483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Indicators",null,{"$f":"D7","v":"Thika Highway lower"},{"$f":"E7","v":"Thika Highway"},"Thika Highway upper",{"$f":"G44","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Travel time years saved",null,{"$f":"AQ52","v":2079.769365857182},{"$f":"AQ20","v":5529.9795125585224},{"$f":"AQ84","v":11581.440382059642},{"$f":"AQ116","v":2.383947956577261},{"$f":"AQ148","v":2.383947956577261},{"$f":"AQ180","v":2.383947956577261},{"$f":"AQ212","v":2.383947956577261},{"$f":"AQ244","v":2.383947956577261},{"$f":"AQ276","v":2.383947956577261},{"$f":"AQ308","v":2.383947956577261}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Thika Highway upper",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",9891.4577935165144,null," ",0,0,2,2,3,1,8.8006902502157022E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",3.0373378846543915]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",55.624409586244383]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",101619.10370548209,null," ",0,0,2,2,3,1,9.5340811044003451E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",31518.436184051214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,1,1,3,2,9.5340811044003451E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",116.70914397981923,null,"Sh",6102077795.9057083,6102077795.9057083,2,2,4,2,0.10710382513661201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",225,null,"Sh",11764009719.034412,11764009719.034412,1,1,5,4,0.12240437158469945]
[null,"Monetary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",2108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",11581.440382059642,null,"Sh",2594529984.3588462,2594529984.3588462,4,4,4,0,0.11871113623516112]
[null,"Indicators",null,{"$f":"D7","v":"Thika Highway lower"},{"$f":"E7","v":"Thika Highway"},"Thika Highway upper",{"$f":"G63","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-920586030.68264723,-920586030.68264723,0,0,0,0,0.12719050310910118]
[null,"Environment",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,4,5,1,7.8688524590163927E-2]
[null,"Health","Physical activity",{"$f":"AT49","v":596960226.37893832},{"$f":"AT17","v":1559020190.2544508},{"$f":"AT81","v":6102077795.9057083},{"$f":"AT113","v":520529140.01178557},{"$f":"AT145","v":520529140.01178557},{"$f":"AT177","v":520529140.01178557},{"$f":"AT209","v":520529140.01178557},{"$f":"AT241","v":520529140.01178557},{"$f":"AT273","v":520529140.01178557},{"$f":"AT305","v":520529140.01178557},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,3,3,5,2,8.3606557377049195E-2]
[null,null,"Accidents/injuries",{"$f":"AT50","v":3592796118.6551108},{"$f":"AT18","v":6792262829.4508438},{"$f":"AT82","v":11764009719.034412},{"$f":"AT114","v":416190927.48127073},{"$f":"AT146","v":416190927.48127073},{"$f":"AT178","v":416190927.48127073},{"$f":"AT210","v":416190927.48127073},{"$f":"AT242","v":416190927.48127073},{"$f":"AT274","v":416190927.48127073},{"$f":"AT306","v":416190927.48127073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,2,2,6,4,8.3606557377049195E-2]
[null,"Economic","Time saving",{"$f":"AT52","v":414315009.25166589},{"$f":"AT20","v":719701481.40847921},{"$f":"AT84","v":2594529984.3588462},{"$f":"AT116","v":93430750.851037681},{"$f":"AT148","v":93430750.851037681},{"$f":"AT180","v":93430750.851037681},{"$f":"AT212","v":93430750.851037681},{"$f":"AT244","v":93430750.851037681},{"$f":"AT276","v":93430750.851037681},{"$f":"AT308","v":93430750.851037681}]
[null,null,"Tax revenue",{"$f":"AT53","v":-125045876.3230882},{"$f":"AT21","v":-513107125.28400117},{"$f":"AT85","v":-920586030.68264723},{"$f":"AT117","v":-102790411.18039936},{"$f":"AT149","v":-102790411.18039936},{"$f":"AT181","v":-102790411.18039936},{"$f":"AT213","v":-102790411.18039936},{"$f":"AT245","v":-102790411.18039936},{"$f":"AT277","v":-102790411.18039936},{"$f":"AT309","v":-102790411.18039936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",19540031468.616318,null,"Weighted average"]
[null,"Social",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",6035331849.54,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,"Net Present Benefit (NPB)",null,{"$f":"AT58","v":4479025477.9626265},{"$f":"AT26","v":8557877375.829772},{"$f":"AT90","v":19540031468.616318},{"$f":"AT122","v":927360407.16369462},{"$f":"AT154","v":927360407.16369462},{"$f":"AT186","v":927360407.16369462},{"$f":"AT218","v":927360407.16369462},{"$f":"AT250","v":927360407.16369462},{"$f":"AT282","v":927360407.16369462},{"$f":"AT314","v":927360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",13504699619.076317]
[null,"Net Present Cost (NPC)",null,{"$f":"AT59","v":3621199109.724},{"$f":"AT27","v":4023554566.3600001},{"$f":"AT91","v":6035331849.54},{"$f":"AT123","v":42000000},{"$f":"AT155","v":42000000},{"$f":"AT187","v":42000000},{"$f":"AT219","v":42000000},{"$f":"AT251","v":42000000},{"$f":"AT283","v":42000000},{"$f":"AT315","v":42000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",3.2376068053500018,null,null,2.006279690180794,2.006279690180794,3.6644620312794425,1.6581823410986483]
[null,"Net Present Value (NPV)",null,{"$f":"AT60","v":857826368.23862648},{"$f":"AT28","v":4534322809.4697723},{"$f":"AT92","v":13504699619.076317},{"$f":"AT124","v":885360407.16369462},{"$f":"AT156","v":885360407.16369462},{"$f":"AT188","v":885360407.16369462},{"$f":"AT220","v":885360407.16369462},{"$f":"AT252","v":885360407.16369462},{"$f":"AT284","v":885360407.16369462},{"$f":"AT316","v":885360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Holistic BCR",null,{"$f":"AS61","v":1.2368901411510642},{"$f":"AS29","v":2.1269445299388221},{"$f":"AS93","v":3.2376068053500018},{"$f":"AS125","v":22.080009694373683},{"$f":"AS157","v":22.080009694373683},{"$f":"AS189","v":22.080009694373683},{"$f":"AS221","v":22.080009694373683},{"$f":"AS253","v":22.080009694373683},{"$f":"AS285","v":22.080009694373683},{"$f":"AS317","v":22.080009694373683}]
[null,"Conventional BCR",null,{"$f":"E89/E93","v":0.17887205691846089},{"$f":"D89/D93","v":0.11441376093877481},{"$f":"F89/F93","v":0.42989019477969481},{"$f":"G89/G93","v":2.2245416869294687},2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-10"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]

{"sheet":"AST Sensitivity 4","index":30,"n_rows":318,"n_cols":65,"rows_kept":318,"cut":false,"hidden":false,"merged":[[95,1,95,2],[62,1,62,2],[63,1,63,2],[84,1,84,2],[85,1,85,2],[86,1,87,1],[88,1,89,1],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2],[46,1,46,2],[1,2,3,7],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[43,1,43,2],[44,1,44,2],[45,1,45,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-12-14"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling",null,null,null,null,"Indicators",{"$f":"D7","v":"Haile Selassie avenue lower"},"Haile Selassie avenue","Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Environmental",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015,null,null,null,null,{"$f":"CONCATENATE(\"CO2 savings (g/\",AS26,\" invested)\")","v":"CO2 savings (g/Sh invested)"},{"$f":"D8/$AT$27*1000000","v":93.125215671702236},{"$f":"E8/$AT$59*1000000","v":93.125215671702236},{"$f":"F8/$AT$91*1000000","v":93.125215671702236},{"$f":"G8/$AT$123*1000000","v":93.125215671702236},{"$f":"H8/$AT$155*1000000","v":93.125215671702236},{"$f":"I8/$AT$187*1000000","v":93.125215671702236},{"$f":"J8/$AT$219*1000000","v":93.125215671702236},{"$f":"K8/$AT$251*1000000","v":93.125215671702236},{"$f":"L8/$AT$283*1000000","v":93.125215671702236},{"$f":"M8/$AT$315*1000000","v":93.125215671702236}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030,null,null,null,null,{"$f":"CONCATENATE(\"PM savings (g/\",AS26,\"1000 invested)\")","v":"PM savings (g/Sh1000 invested)"},{"$f":"D9/$AT$27*1000000000","v":32.21399535456878},{"$f":"E9/$AT$59*1000000000","v":32.21399535456878},{"$f":"F9/$AT$91*1000000000","v":32.21399535456878},{"$f":"G9/$AT$123*1000000000","v":32.21399535456878},{"$f":"H9/$AT$155*1000000000","v":32.21399535456878},{"$f":"I9/$AT$187*1000000000","v":32.21399535456878},{"$f":"J9/$AT$219*1000000000","v":32.21399535456878},{"$f":"K9/$AT$251*1000000000","v":32.21399535456878},{"$f":"L9/$AT$283*1000000000","v":32.21399535456878},{"$f":"M9/$AT$315*1000000000","v":32.21399535456878}]
[null,"Indicators",null,{"$f":"AO36","v":"Haile Selassie avenue lower"},{"$f":"AO4","v":"Haile Selassie avenue"},{"$f":"AO68","v":"Haile Selassie avenue upper"},{"$f":"AO100","v":"Haile Selassie avenue"},{"$f":"AO132","v":"Haile Selassie avenue"},{"$f":"AO164","v":"Haile Selassie avenue"},{"$f":"AO196","v":"Haile Selassie avenue"},{"$f":"AO228","v":"Haile Selassie avenue"},{"$f":"AO260","v":"Haile Selassie avenue"},{"$f":"AO292","v":"Haile Selassie avenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"NOx savings (g/\",AS26,\"1000 invested)\")","v":"NOx savings (g/Sh1000 invested)"},{"$f":"D10/$AT$27*1000000000","v":554.48516935247142},{"$f":"E10/$AT$59*1000000000","v":554.48516935247142},{"$f":"F10/$AT$91*1000000000","v":554.48516935247142},{"$f":"G10/$AT$123*1000000000","v":554.48516935247142},{"$f":"H10/$AT$155*1000000000","v":554.48516935247142},{"$f":"I10/$AT$187*1000000000","v":554.48516935247142},{"$f":"J10/$AT$219*1000000000","v":554.48516935247142},{"$f":"K10/$AT$251*1000000000","v":554.48516935247142},{"$f":"L10/$AT$283*1000000000","v":554.48516935247142},{"$f":"M10/$AT$315*1000000000","v":554.48516935247142}]
[null,"CO2 savings (tons)",null,{"$f":"AQ43","v":3911.2590582114935},{"$f":"AQ11","v":3911.2590582114935},{"$f":"AQ75","v":3911.2590582114935},{"$f":"AQ107","v":3911.2590582114935},{"$f":"AQ139","v":3911.2590582114935},{"$f":"AQ171","v":3911.2590582114935},{"$f":"AQ203","v":3911.2590582114935},{"$f":"AQ235","v":3911.2590582114935},{"$f":"AQ267","v":3911.2590582114935},{"$f":"AQ299","v":3911.2590582114935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Petrol savings (Kj/\",AS26,\" invested)\")","v":"Petrol savings (Kj/Sh invested)"},{"$f":"D11/$AT$27*1000000","v":904.74696736055478},{"$f":"E11/$AT$59*1000000","v":904.74696736055478},{"$f":"F11/$AT$91*1000000","v":904.74696736055478},{"$f":"G11/$AT$123*1000000","v":904.74696736055478},{"$f":"H11/$AT$155*1000000","v":904.74696736055478},{"$f":"I11/$AT$187*1000000","v":904.74696736055478},{"$f":"J11/$AT$219*1000000","v":904.74696736055478},{"$f":"K11/$AT$251*1000000","v":904.74696736055478},{"$f":"L11/$AT$283*1000000","v":904.74696736055478},{"$f":"M11/$AT$315*1000000","v":904.74696736055478}]
[null,"PM savings (tons)",null,1.3529878048918889,1.3529878048918889,1.3529878048918889,{"$f":"AQ108","v":1.3529878048918889},{"$f":"AQ140","v":1.3529878048918889},{"$f":"AQ172","v":1.3529878048918889},{"$f":"AQ204","v":1.3529878048918889},{"$f":"AQ236","v":1.3529878048918889},{"$f":"AQ268","v":1.3529878048918889},{"$f":"AQ300","v":1.3529878048918889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative",null,null,null,null,null,null,{"$f":"CONCATENATE(\"Diesel savings (Kj/\",AS26,\" invested)\")","v":"Diesel savings (Kj/Sh invested)"},{"$f":"D12/$AT$27*1000000","v":350.95093896994479},{"$f":"E12/$AT$59*1000000","v":350.95093896994479},{"$f":"F12/$AT$91*1000000","v":350.95093896994479},{"$f":"G12/$AT$123*1000000","v":350.95093896994479},{"$f":"H12/$AT$155*1000000","v":350.95093896994479},{"$f":"I12/$AT$187*1000000","v":350.95093896994479},{"$f":"J12/$AT$219*1000000","v":350.95093896994479},{"$f":"K12/$AT$251*1000000","v":350.95093896994479},{"$f":"L12/$AT$283*1000000","v":350.95093896994479},{"$f":"M12/$AT$315*1000000","v":350.95093896994479}]
[null,"NOx savings (tons)",null,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting",null,null,"Average difference in noise level (dB)",{"$f":"D13/$AT$27*1000000","v":0},{"$f":"E13/$AT$59*1000000","v":0},{"$f":"F13/$AT$91*1000000","v":0},{"$f":"G13/$AT$123*1000000","v":0},{"$f":"H13/$AT$155*1000000","v":0},{"$f":"I13/$AT$187*1000000","v":0},{"$f":"J13/$AT$219*1000000","v":0},{"$f":"K13/$AT$251*1000000","v":0},{"$f":"L13/$AT$283*1000000","v":0},{"$f":"M13/$AT$315*1000000","v":0}]
[null,"Petrol savings (Gj)",null,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,"Diesel savings (Gj)",null,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,"Average difference in noise level (dB)",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681,null,null,null,null,null,null,null,null,null,null,null,"Indicators",{"$f":"BD4","v":"Haile Selassie avenue lower"},{"$f":"BE4","v":"Haile Selassie avenue"},"Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2,null,null,{"$f":"CONCATENATE(\"Premature deaths prevented (#/\",AS26,\" billion invested)\")","v":"Premature deaths prevented (#/Sh billion invested)"},{"$f":"D45/$AT$27*1000000000","v":702.63929802596829},{"$f":"E45/$AT$59*1000000000","v":702.63929802596829},{"$f":"F45/$AT$91*1000000000","v":702.63929802596829},{"$f":"G45/$AT$123*1000000000","v":702.63929802596829},{"$f":"H45/$AT$155*1000000000","v":702.63929802596829},{"$f":"I45/$AT$187*1000000000","v":702.63929802596829},{"$f":"J45/$AT$219*1000000000","v":702.63929802596829},{"$f":"K45/$AT$251*1000000000","v":702.63929802596829},{"$f":"L45/$AT$283*1000000000","v":702.63929802596829},{"$f":"M45/$AT$315*1000000000","v":702.63929802596829}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162,null,null,{"$f":"CONCATENATE(\"Lives saved (#/\",AS26,\" billion invested)\")","v":"Lives saved (#/Sh billion invested)"},{"$f":"D46/$AT$27*1000000000","v":452.38095238095235},{"$f":"E46/$AT$59*1000000000","v":571.42857142857133},{"$f":"F46/$AT$91*1000000000","v":690.47619047619048},{"$f":"G46/$AT$123*1000000000","v":571.42857142857133},{"$f":"H46/$AT$155*1000000000","v":571.42857142857133},{"$f":"I46/$AT$187*1000000000","v":571.42857142857133},{"$f":"J46/$AT$219*1000000000","v":571.42857142857133},{"$f":"K46/$AT$251*1000000000","v":571.42857142857133},{"$f":"L46/$AT$283*1000000000","v":571.42857142857133},{"$f":"M46/$AT$315*1000000000","v":571.42857142857133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469,null,null,{"$f":"CONCATENATE(\"Injuries prevented (#/\",AS26,\" billion invested)\")","v":"Injuries prevented (#/Sh billion invested)"},{"$f":"D47/$AT$27*1000000000","v":4214.2857142857147},{"$f":"E47/$AT$59*1000000000","v":5285.7142857142862},{"$f":"F47/$AT$91*1000000000","v":6333.333333333333},{"$f":"G47/$AT$123*1000000000","v":5285.7142857142862},{"$f":"H47/$AT$155*1000000000","v":5285.7142857142862},{"$f":"I47/$AT$187*1000000000","v":5285.7142857142862},{"$f":"J47/$AT$219*1000000000","v":5285.7142857142862},{"$f":"K47/$AT$251*1000000000","v":5285.7142857142862},{"$f":"L47/$AT$283*1000000000","v":5285.7142857142862},{"$f":"M47/$AT$315*1000000000","v":5285.7142857142862}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962,null,null,null,"C","D","E","F","G","H","I","J","K","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666,null,null,null,27,{"$f":"BD21+32","v":59},{"$f":"BE21+32","v":91},123,155,187,219,251,283,315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2,null,null,null,{"$f":"CONCATENATE(\"=\",BD20,\"24/$AT$\",BD21,\"*1000000000\")","v":"=C24/$AT$27*1000000000"},{"$f":"CONCATENATE(\"=\",BE20,\"24/$AT$\",BE21,\"*1000000000\")","v":"=D24/$AT$59*1000000000"},"=E24/$AT$91*1000000000","=F24/$AT$123*1000000000","=G24/$AT$155*1000000000","=H24/$AT$187*1000000000","=I24/$AT$219*1000000000","=J24/$AT$251*1000000000","=K24/$AT$283*1000000000","=L24/$AT$315*1000000000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2,null,null,"Indicators",{"$f":"BD15","v":"Haile Selassie avenue lower"},{"$f":"BE15","v":"Haile Selassie avenue"},"Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",{"$f":"BM15","v":"Haile Selassie avenue"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2,null,null,{"$f":"CONCATENATE(\"Travel time years saved (#/\",AS26,\" billion invested)\")","v":"Travel time years saved (#/Sh billion invested)"},{"$f":"D64/$AT$27*1000000000","v":56.760665632791927},{"$f":"E64/$AT$59*1000000000","v":56.760665632791927},{"$f":"F64/$AT$91*1000000000","v":56.760665632791927},{"$f":"G64/$AT$123*1000000000","v":56.760665632791927},{"$f":"H64/$AT$155*1000000000","v":56.760665632791927},{"$f":"I64/$AT$187*1000000000","v":56.760665632791927},{"$f":"J64/$AT$219*1000000000","v":56.760665632791927},{"$f":"K64/$AT$251*1000000000","v":56.760665632791927},{"$f":"L64/$AT$283*1000000000","v":56.760665632791927},{"$f":"M64/$AT$315*1000000000","v":56.760665632791927}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-12-14"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue lower",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,"Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,"Indicators",null,{"$f":"D7","v":"Haile Selassie avenue lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,"Premature deaths prevented",null,{"$f":"AQ49","v":29.51085051709067},{"$f":"AQ17","v":29.51085051709067},{"$f":"AQ81","v":29.51085051709067},{"$f":"AQ113","v":29.51085051709067},{"$f":"AQ145","v":29.51085051709067},{"$f":"AQ177","v":29.51085051709067},{"$f":"AQ209","v":29.51085051709067},{"$f":"AQ241","v":29.51085051709067},{"$f":"AQ273","v":29.51085051709067},{"$f":"AQ305","v":29.51085051709067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,"Lives saved",null,{"$f":"AQ50","v":19},{"$f":"AQ18","v":24},{"$f":"AQ82","v":29},{"$f":"AQ114","v":24},{"$f":"AQ146","v":24},{"$f":"AQ178","v":24},{"$f":"AQ210","v":24},{"$f":"AQ242","v":24},{"$f":"AQ274","v":24},{"$f":"AQ306","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,"Injuries prevented",null,{"$f":"AQ51","v":177},{"$f":"AQ19","v":222},{"$f":"AQ83","v":266},{"$f":"AQ115","v":222},{"$f":"AQ147","v":222},{"$f":"AQ179","v":222},{"$f":"AQ211","v":222},{"$f":"AQ243","v":222},{"$f":"AQ275","v":222},{"$f":"AQ307","v":222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",19,null,"Sh",332952741.98501718,332952741.98501718,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",844122221.66744113,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",802122221.66744113]
[null,"Economic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",20.098148134939073,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Indicators",null,{"$f":"D7","v":"Haile Selassie avenue lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Haile Selassie avenue upper",{"$f":"G44","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Travel time years saved",null,{"$f":"AQ52","v":2.383947956577261},{"$f":"AQ20","v":2.383947956577261},{"$f":"AQ84","v":2.383947956577261},{"$f":"AQ116","v":2.383947956577261},{"$f":"AQ148","v":2.383947956577261},{"$f":"AQ180","v":2.383947956577261},{"$f":"AQ212","v":2.383947956577261},{"$f":"AQ244","v":2.383947956577261},{"$f":"AQ276","v":2.383947956577261},{"$f":"AQ308","v":2.383947956577261}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-12-14"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue upper",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",29,null,"Sh",499429112.97752571,499429112.97752571,1,1,1,0,0.15802469135802469]
[null,"Monetary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,"Indicators",null,{"$f":"D7","v":"Haile Selassie avenue lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Haile Selassie avenue upper",{"$f":"G63","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,"Environment",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,"Health","Physical activity",{"$f":"AT49","v":520529140.01178557},{"$f":"AT17","v":520529140.01178557},{"$f":"AT81","v":520529140.01178557},{"$f":"AT113","v":520529140.01178557},{"$f":"AT145","v":520529140.01178557},{"$f":"AT177","v":520529140.01178557},{"$f":"AT209","v":520529140.01178557},{"$f":"AT241","v":520529140.01178557},{"$f":"AT273","v":520529140.01178557},{"$f":"AT305","v":520529140.01178557},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,"Accidents/injuries",{"$f":"AT50","v":332952741.98501718},{"$f":"AT18","v":416190927.48127073},{"$f":"AT82","v":499429112.97752571},{"$f":"AT114","v":416190927.48127073},{"$f":"AT146","v":416190927.48127073},{"$f":"AT178","v":416190927.48127073},{"$f":"AT210","v":416190927.48127073},{"$f":"AT242","v":416190927.48127073},{"$f":"AT274","v":416190927.48127073},{"$f":"AT306","v":416190927.48127073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[null,"Economic","Time saving",{"$f":"AT52","v":93430750.851037681},{"$f":"AT20","v":93430750.851037681},{"$f":"AT84","v":93430750.851037681},{"$f":"AT116","v":93430750.851037681},{"$f":"AT148","v":93430750.851037681},{"$f":"AT180","v":93430750.851037681},{"$f":"AT212","v":93430750.851037681},{"$f":"AT244","v":93430750.851037681},{"$f":"AT276","v":93430750.851037681},{"$f":"AT308","v":93430750.851037681}]
[null,null,"Tax revenue",{"$f":"AT53","v":-102790411.18039936},{"$f":"AT21","v":-102790411.18039936},{"$f":"AT85","v":-102790411.18039936},{"$f":"AT117","v":-102790411.18039936},{"$f":"AT149","v":-102790411.18039936},{"$f":"AT181","v":-102790411.18039936},{"$f":"AT213","v":-102790411.18039936},{"$f":"AT245","v":-102790411.18039936},{"$f":"AT277","v":-102790411.18039936},{"$f":"AT309","v":-102790411.18039936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",1010598592.6599495,null,"Weighted average"]
[null,"Social",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,"Net Present Benefit (NPB)",null,{"$f":"AT58","v":844122221.66744113},{"$f":"AT26","v":927360407.16369462},{"$f":"AT90","v":1010598592.6599495},{"$f":"AT122","v":927360407.16369462},{"$f":"AT154","v":927360407.16369462},{"$f":"AT186","v":927360407.16369462},{"$f":"AT218","v":927360407.16369462},{"$f":"AT250","v":927360407.16369462},{"$f":"AT282","v":927360407.16369462},{"$f":"AT314","v":927360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",968598592.65994954]
[null,"Net Present Cost (NPC)",null,{"$f":"AT59","v":42000000},{"$f":"AT27","v":42000000},{"$f":"AT91","v":42000000},{"$f":"AT123","v":42000000},{"$f":"AT155","v":42000000},{"$f":"AT187","v":42000000},{"$f":"AT219","v":42000000},{"$f":"AT251","v":42000000},{"$f":"AT283","v":42000000},{"$f":"AT315","v":42000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",24.061871253808324,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,"Net Present Value (NPV)",null,{"$f":"AT60","v":802122221.66744113},{"$f":"AT28","v":885360407.16369462},{"$f":"AT92","v":968598592.65994954},{"$f":"AT124","v":885360407.16369462},{"$f":"AT156","v":885360407.16369462},{"$f":"AT188","v":885360407.16369462},{"$f":"AT220","v":885360407.16369462},{"$f":"AT252","v":885360407.16369462},{"$f":"AT284","v":885360407.16369462},{"$f":"AT316","v":885360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Holistic BCR",null,{"$f":"AS61","v":20.098148134939073},{"$f":"AS29","v":22.080009694373683},{"$f":"AS93","v":24.061871253808324},{"$f":"AS125","v":22.080009694373683},{"$f":"AS157","v":22.080009694373683},{"$f":"AS189","v":22.080009694373683},{"$f":"AS221","v":22.080009694373683},{"$f":"AS253","v":22.080009694373683},{"$f":"AS285","v":22.080009694373683},{"$f":"AS317","v":22.080009694373683}]
[null,"Conventional BCR",null,{"$f":"E89/E93","v":2.2245416869294687},{"$f":"D89/D93","v":2.2245416869294687},{"$f":"F89/F93","v":2.2245416869294687},{"$f":"G89/G93","v":2.2245416869294687},2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-10"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]

{"sheet":"AST Sensitivity 5","index":31,"n_rows":318,"n_cols":65,"rows_kept":318,"cut":false,"hidden":false,"merged":[[95,1,95,2],[62,1,62,2],[63,1,63,2],[84,1,84,2],[85,1,85,2],[86,1,87,1],[88,1,89,1],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2],[46,1,46,2],[1,2,3,7],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[43,1,43,2],[44,1,44,2],[45,1,45,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-12-14"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling",null,null,null,null,"Indicators",{"$f":"D7","v":"Nairobi metropolitan area network Lower"},"Haile Selassie avenue","Nairobi metropolitan area network Upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Environmental",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015,null,null,null,null,{"$f":"CONCATENATE(\"CO2 savings (g/\",AS26,\" invested)\")","v":"CO2 savings (g/Sh invested)"},{"$f":"D8/$AT$27*1000000","v":68.29880881023459},{"$f":"E8/$AT$59*1000000","v":103.47246185744692},{"$f":"F8/$AT$91*1000000","v":134.57765705464638},{"$f":"G8/$AT$123*1000000","v":93.125215671702236},{"$f":"H8/$AT$155*1000000","v":93.125215671702236},{"$f":"I8/$AT$187*1000000","v":93.125215671702236},{"$f":"J8/$AT$219*1000000","v":93.125215671702236},{"$f":"K8/$AT$251*1000000","v":93.125215671702236},{"$f":"L8/$AT$283*1000000","v":93.125215671702236},{"$f":"M8/$AT$315*1000000","v":93.125215671702236}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030,null,null,null,null,{"$f":"CONCATENATE(\"PM savings (g/\",AS26,\"1000 invested)\")","v":"PM savings (g/Sh1000 invested)"},{"$f":"D9/$AT$27*1000000000","v":21.937214171475752},{"$f":"E9/$AT$59*1000000000","v":35.793328171743092},{"$f":"F9/$AT$91*1000000000","v":41.324324961284077},{"$f":"G9/$AT$123*1000000000","v":32.21399535456878},{"$f":"H9/$AT$155*1000000000","v":32.21399535456878},{"$f":"I9/$AT$187*1000000000","v":32.21399535456878},{"$f":"J9/$AT$219*1000000000","v":32.21399535456878},{"$f":"K9/$AT$251*1000000000","v":32.21399535456878},{"$f":"L9/$AT$283*1000000000","v":32.21399535456878},{"$f":"M9/$AT$315*1000000000","v":32.21399535456878}]
[null,"Indicators",null,{"$f":"AO36","v":"Nairobi metropolitan area network Lower"},{"$f":"AO4","v":"Haile Selassie avenue"},{"$f":"AO68","v":"Nairobi metropolitan area network Upper"},{"$f":"AO100","v":"Haile Selassie avenue"},{"$f":"AO132","v":"Haile Selassie avenue"},{"$f":"AO164","v":"Haile Selassie avenue"},{"$f":"AO196","v":"Haile Selassie avenue"},{"$f":"AO228","v":"Haile Selassie avenue"},{"$f":"AO260","v":"Haile Selassie avenue"},{"$f":"AO292","v":"Haile Selassie avenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"NOx savings (g/\",AS26,\"1000 invested)\")","v":"NOx savings (g/Sh1000 invested)"},{"$f":"D10/$AT$27*1000000000","v":418.5289224788616},{"$f":"E10/$AT$59*1000000000","v":616.09463261385724},{"$f":"F10/$AT$91*1000000000","v":756.79468824822447},{"$f":"G10/$AT$123*1000000000","v":554.48516935247142},{"$f":"H10/$AT$155*1000000000","v":554.48516935247142},{"$f":"I10/$AT$187*1000000000","v":554.48516935247142},{"$f":"J10/$AT$219*1000000000","v":554.48516935247142},{"$f":"K10/$AT$251*1000000000","v":554.48516935247142},{"$f":"L10/$AT$283*1000000000","v":554.48516935247142},{"$f":"M10/$AT$315*1000000000","v":554.48516935247142}]
[null,"CO2 savings (tons)",null,{"$f":"AQ43","v":2868.5499700298533},{"$f":"AQ11","v":3911.2590582114935},{"$f":"AQ75","v":8478.3923944427224},{"$f":"AQ107","v":3911.2590582114935},{"$f":"AQ139","v":3911.2590582114935},{"$f":"AQ171","v":3911.2590582114935},{"$f":"AQ203","v":3911.2590582114935},{"$f":"AQ235","v":3911.2590582114935},{"$f":"AQ267","v":3911.2590582114935},{"$f":"AQ299","v":3911.2590582114935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Petrol savings (Kj/\",AS26,\" invested)\")","v":"Petrol savings (Kj/Sh invested)"},{"$f":"D11/$AT$27*1000000","v":653.34196025905362},{"$f":"E11/$AT$59*1000000","v":1005.2744081783941},{"$f":"F11/$AT$91*1000000","v":1382.5728395303695},{"$f":"G11/$AT$123*1000000","v":904.74696736055478},{"$f":"H11/$AT$155*1000000","v":904.74696736055478},{"$f":"I11/$AT$187*1000000","v":904.74696736055478},{"$f":"J11/$AT$219*1000000","v":904.74696736055478},{"$f":"K11/$AT$251*1000000","v":904.74696736055478},{"$f":"L11/$AT$283*1000000","v":904.74696736055478},{"$f":"M11/$AT$315*1000000","v":904.74696736055478}]
[null,"PM savings (tons)",null,0.92136299520198151,1.3529878048918889,2.6034324725608968,{"$f":"AQ108","v":1.3529878048918889},{"$f":"AQ140","v":1.3529878048918889},{"$f":"AQ172","v":1.3529878048918889},{"$f":"AQ204","v":1.3529878048918889},{"$f":"AQ236","v":1.3529878048918889},{"$f":"AQ268","v":1.3529878048918889},{"$f":"AQ300","v":1.3529878048918889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative",null,null,null,null,null,null,{"$f":"CONCATENATE(\"Diesel savings (Kj/\",AS26,\" invested)\")","v":"Diesel savings (Kj/Sh invested)"},{"$f":"D12/$AT$27*1000000","v":268.03857198861772},{"$f":"E12/$AT$59*1000000","v":389.94548774438306},{"$f":"F12/$AT$91*1000000","v":428.8222610074971},{"$f":"G12/$AT$123*1000000","v":350.95093896994479},{"$f":"H12/$AT$155*1000000","v":350.95093896994479},{"$f":"I12/$AT$187*1000000","v":350.95093896994479},{"$f":"J12/$AT$219*1000000","v":350.95093896994479},{"$f":"K12/$AT$251*1000000","v":350.95093896994479},{"$f":"L12/$AT$283*1000000","v":350.95093896994479},{"$f":"M12/$AT$315*1000000","v":350.95093896994479}]
[null,"NOx savings (tons)",null,17.578214744112188,23.288377112803801,47.67806535963814,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting",null,null,"Average difference in noise level (dB)",{"$f":"D13/$AT$27*1000000","v":0},{"$f":"E13/$AT$59*1000000","v":0},{"$f":"F13/$AT$91*1000000","v":0},{"$f":"G13/$AT$123*1000000","v":0},{"$f":"H13/$AT$155*1000000","v":0},{"$f":"I13/$AT$187*1000000","v":0},{"$f":"J13/$AT$219*1000000","v":0},{"$f":"K13/$AT$251*1000000","v":0},{"$f":"L13/$AT$283*1000000","v":0},{"$f":"M13/$AT$315*1000000","v":0}]
[null,"Petrol savings (Gj)",null,27440.362330880249,37999.372629143298,87102.088890413288,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,"Diesel savings (Gj)",null,11257.620023521944,14739.939436737681,27015.802443472319,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,"Average difference in noise level (dB)",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681,null,null,null,null,null,null,null,null,null,null,null,"Indicators",{"$f":"BD4","v":"Nairobi metropolitan area network Lower"},{"$f":"BE4","v":"Haile Selassie avenue"},"Nairobi metropolitan area network Upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2,null,null,{"$f":"CONCATENATE(\"Premature deaths prevented (#/\",AS26,\" billion invested)\")","v":"Premature deaths prevented (#/Sh billion invested)"},{"$f":"D45/$AT$27*1000000000","v":457.7733563680311},{"$f":"E45/$AT$59*1000000000","v":780.71033113996475},{"$f":"F45/$AT$91*1000000000","v":1587.8795099295128},{"$f":"G45/$AT$123*1000000000","v":702.63929802596829},{"$f":"H45/$AT$155*1000000000","v":702.63929802596829},{"$f":"I45/$AT$187*1000000000","v":702.63929802596829},{"$f":"J45/$AT$219*1000000000","v":702.63929802596829},{"$f":"K45/$AT$251*1000000000","v":702.63929802596829},{"$f":"L45/$AT$283*1000000000","v":702.63929802596829},{"$f":"M45/$AT$315*1000000000","v":702.63929802596829}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162,null,null,{"$f":"CONCATENATE(\"Lives saved (#/\",AS26,\" billion invested)\")","v":"Lives saved (#/Sh billion invested)"},{"$f":"D46/$AT$27*1000000000","v":523.80952380952374},{"$f":"E46/$AT$59*1000000000","v":634.92063492063494},{"$f":"F46/$AT$91*1000000000","v":571.42857142857133},{"$f":"G46/$AT$123*1000000000","v":571.42857142857133},{"$f":"H46/$AT$155*1000000000","v":571.42857142857133},{"$f":"I46/$AT$187*1000000000","v":571.42857142857133},{"$f":"J46/$AT$219*1000000000","v":571.42857142857133},{"$f":"K46/$AT$251*1000000000","v":571.42857142857133},{"$f":"L46/$AT$283*1000000000","v":571.42857142857133},{"$f":"M46/$AT$315*1000000000","v":571.42857142857133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469,null,null,{"$f":"CONCATENATE(\"Injuries prevented (#/\",AS26,\" billion invested)\")","v":"Injuries prevented (#/Sh billion invested)"},{"$f":"D47/$AT$27*1000000000","v":4738.0952380952385},{"$f":"E47/$AT$59*1000000000","v":5873.0158730158728},{"$f":"F47/$AT$91*1000000000","v":5269.8412698412703},{"$f":"G47/$AT$123*1000000000","v":5285.7142857142862},{"$f":"H47/$AT$155*1000000000","v":5285.7142857142862},{"$f":"I47/$AT$187*1000000000","v":5285.7142857142862},{"$f":"J47/$AT$219*1000000000","v":5285.7142857142862},{"$f":"K47/$AT$251*1000000000","v":5285.7142857142862},{"$f":"L47/$AT$283*1000000000","v":5285.7142857142862},{"$f":"M47/$AT$315*1000000000","v":5285.7142857142862}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962,null,null,null,"C","D","E","F","G","H","I","J","K","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666,null,null,null,27,{"$f":"BD21+32","v":59},{"$f":"BE21+32","v":91},123,155,187,219,251,283,315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2,null,null,null,{"$f":"CONCATENATE(\"=\",BD20,\"24/$AT$\",BD21,\"*1000000000\")","v":"=C24/$AT$27*1000000000"},{"$f":"CONCATENATE(\"=\",BE20,\"24/$AT$\",BE21,\"*1000000000\")","v":"=D24/$AT$59*1000000000"},"=E24/$AT$91*1000000000","=F24/$AT$123*1000000000","=G24/$AT$155*1000000000","=H24/$AT$187*1000000000","=I24/$AT$219*1000000000","=J24/$AT$251*1000000000","=K24/$AT$283*1000000000","=L24/$AT$315*1000000000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2,null,null,"Indicators",{"$f":"BD15","v":"Nairobi metropolitan area network Lower"},{"$f":"BE15","v":"Haile Selassie avenue"},"Nairobi metropolitan area network Upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",{"$f":"BM15","v":"Haile Selassie avenue"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2,null,null,{"$f":"CONCATENATE(\"Travel time years saved (#/\",AS26,\" billion invested)\")","v":"Travel time years saved (#/Sh billion invested)"},{"$f":"D64/$AT$27*1000000000","v":27.06913064589471},{"$f":"E64/$AT$59*1000000000","v":63.067406258657691},{"$f":"F64/$AT$91*1000000000","v":158.11730347936575},{"$f":"G64/$AT$123*1000000000","v":56.760665632791927},{"$f":"H64/$AT$155*1000000000","v":56.760665632791927},{"$f":"I64/$AT$187*1000000000","v":56.760665632791927},{"$f":"J64/$AT$219*1000000000","v":56.760665632791927},{"$f":"K64/$AT$251*1000000000","v":56.760665632791927},{"$f":"L64/$AT$283*1000000000","v":56.760665632791927},{"$f":"M64/$AT$315*1000000000","v":56.760665632791927}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-12-14"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Nairobi metropolitan area network Lower",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,"Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",2868.5499700298533,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,"Indicators",null,{"$f":"D7","v":"Nairobi metropolitan area network Lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Nairobi metropolitan area network Upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",0.92136299520198151]
[null,"Premature deaths prevented",null,{"$f":"AQ49","v":19.226480967457306},{"$f":"AQ17","v":29.51085051709067},{"$f":"AQ81","v":100.0364091255593},{"$f":"AQ113","v":29.51085051709067},{"$f":"AQ145","v":29.51085051709067},{"$f":"AQ177","v":29.51085051709067},{"$f":"AQ209","v":29.51085051709067},{"$f":"AQ241","v":29.51085051709067},{"$f":"AQ273","v":29.51085051709067},{"$f":"AQ305","v":29.51085051709067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",17.578214744112188]
[null,"Lives saved",null,{"$f":"AQ50","v":22},{"$f":"AQ18","v":24},{"$f":"AQ82","v":36},{"$f":"AQ114","v":24},{"$f":"AQ146","v":24},{"$f":"AQ178","v":24},{"$f":"AQ210","v":24},{"$f":"AQ242","v":24},{"$f":"AQ274","v":24},{"$f":"AQ306","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",27440.362330880249,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,"Injuries prevented",null,{"$f":"AQ51","v":199},{"$f":"AQ19","v":222},{"$f":"AQ83","v":332},{"$f":"AQ115","v":222},{"$f":"AQ147","v":222},{"$f":"AQ179","v":222},{"$f":"AQ211","v":222},{"$f":"AQ243","v":222},{"$f":"AQ275","v":222},{"$f":"AQ307","v":222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",11257.620023521944]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",19.226480967457306,null,"Sh",311762575.98608023,311762575.98608023,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",22,null,"Sh",344346740.46931553,344346740.46931553,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",1.1369034871275778,null,"Sh",47200223.650540501,47200223.650540501,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-65305229.387554258,-65305229.387554258,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",638004310.71838188,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",37800000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",600204310.71838188]
[null,"Economic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",16.878420918475712,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Indicators",null,{"$f":"D7","v":"Nairobi metropolitan area network Lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Nairobi metropolitan area network Upper",{"$f":"G44","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Travel time years saved",null,{"$f":"AQ52","v":1.1369034871275778},{"$f":"AQ20","v":2.383947956577261},{"$f":"AQ84","v":9.9613901192000416},{"$f":"AQ116","v":2.383947956577261},{"$f":"AQ148","v":2.383947956577261},{"$f":"AQ180","v":2.383947956577261},{"$f":"AQ212","v":2.383947956577261},{"$f":"AQ244","v":2.383947956577261},{"$f":"AQ276","v":2.383947956577261},{"$f":"AQ308","v":2.383947956577261}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-12-14"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Nairobi metropolitan area network Upper",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",8478.3923944427224,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",2.6034324725608968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",47.67806535963814]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",87102.088890413288,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",27015.802443472319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",100.0364091255593,null,"Sh",2390953781.4562316,2390953781.4562316,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",36,null,"Sh",845928455.58658957,845928455.58658957,1,1,1,0,0.15802469135802469]
[null,"Monetary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",9.9613901192000416,null,"Sh",328225897.72899979,328225897.72899979,1,1,3,2,0.12962962962962962]
[null,"Indicators",null,{"$f":"D7","v":"Nairobi metropolitan area network Lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Nairobi metropolitan area network Upper",{"$f":"G63","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-360709700.01288885,-360709700.01288885,0,0,0,0,0.16666666666666666]
[null,"Environment",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,"Health","Physical activity",{"$f":"AT49","v":311762575.98608023},{"$f":"AT17","v":520529140.01178557},{"$f":"AT81","v":2390953781.4562316},{"$f":"AT113","v":520529140.01178557},{"$f":"AT145","v":520529140.01178557},{"$f":"AT177","v":520529140.01178557},{"$f":"AT209","v":520529140.01178557},{"$f":"AT241","v":520529140.01178557},{"$f":"AT273","v":520529140.01178557},{"$f":"AT305","v":520529140.01178557},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,"Accidents/injuries",{"$f":"AT50","v":344346740.46931553},{"$f":"AT18","v":416190927.48127073},{"$f":"AT82","v":845928455.58658957},{"$f":"AT114","v":416190927.48127073},{"$f":"AT146","v":416190927.48127073},{"$f":"AT178","v":416190927.48127073},{"$f":"AT210","v":416190927.48127073},{"$f":"AT242","v":416190927.48127073},{"$f":"AT274","v":416190927.48127073},{"$f":"AT306","v":416190927.48127073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[null,"Economic","Time saving",{"$f":"AT52","v":47200223.650540501},{"$f":"AT20","v":93430750.851037681},{"$f":"AT84","v":328225897.72899979},{"$f":"AT116","v":93430750.851037681},{"$f":"AT148","v":93430750.851037681},{"$f":"AT180","v":93430750.851037681},{"$f":"AT212","v":93430750.851037681},{"$f":"AT244","v":93430750.851037681},{"$f":"AT276","v":93430750.851037681},{"$f":"AT308","v":93430750.851037681}]
[null,null,"Tax revenue",{"$f":"AT53","v":-65305229.387554258},{"$f":"AT21","v":-102790411.18039936},{"$f":"AT85","v":-360709700.01288885},{"$f":"AT117","v":-102790411.18039936},{"$f":"AT149","v":-102790411.18039936},{"$f":"AT181","v":-102790411.18039936},{"$f":"AT213","v":-102790411.18039936},{"$f":"AT245","v":-102790411.18039936},{"$f":"AT277","v":-102790411.18039936},{"$f":"AT309","v":-102790411.18039936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",3204398434.7589316,null,"Weighted average"]
[null,"Social",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",63000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,"Net Present Benefit (NPB)",null,{"$f":"AT58","v":638004310.71838188},{"$f":"AT26","v":927360407.16369462},{"$f":"AT90","v":3204398434.7589316},{"$f":"AT122","v":927360407.16369462},{"$f":"AT154","v":927360407.16369462},{"$f":"AT186","v":927360407.16369462},{"$f":"AT218","v":927360407.16369462},{"$f":"AT250","v":927360407.16369462},{"$f":"AT282","v":927360407.16369462},{"$f":"AT314","v":927360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",3141398434.7589316]
[null,"Net Present Cost (NPC)",null,{"$f":"AT59","v":37800000},{"$f":"AT27","v":42000000},{"$f":"AT91","v":63000000},{"$f":"AT123","v":42000000},{"$f":"AT155","v":42000000},{"$f":"AT187","v":42000000},{"$f":"AT219","v":42000000},{"$f":"AT251","v":42000000},{"$f":"AT283","v":42000000},{"$f":"AT315","v":42000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",50.863467218395741,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,"Net Present Value (NPV)",null,{"$f":"AT60","v":600204310.71838188},{"$f":"AT28","v":885360407.16369462},{"$f":"AT92","v":3141398434.7589316},{"$f":"AT124","v":885360407.16369462},{"$f":"AT156","v":885360407.16369462},{"$f":"AT188","v":885360407.16369462},{"$f":"AT220","v":885360407.16369462},{"$f":"AT252","v":885360407.16369462},{"$f":"AT284","v":885360407.16369462},{"$f":"AT316","v":885360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Holistic BCR",null,{"$f":"AS61","v":16.878420918475712},{"$f":"AS29","v":22.080009694373683},{"$f":"AS93","v":50.863467218395741},{"$f":"AS125","v":22.080009694373683},{"$f":"AS157","v":22.080009694373683},{"$f":"AS189","v":22.080009694373683},{"$f":"AS221","v":22.080009694373683},{"$f":"AS253","v":22.080009694373683},{"$f":"AS285","v":22.080009694373683},{"$f":"AS317","v":22.080009694373683}]
[null,"Conventional BCR",null,{"$f":"E89/E93","v":2.2245416869294687},{"$f":"D89/D93","v":1.2486831653582142},{"$f":"F89/F93","v":5.2099348845872981},{"$f":"G89/G93","v":2.2245416869294687},2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-10"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]

{"sheet":"AST Sensitivity 6","index":32,"n_rows":318,"n_cols":65,"rows_kept":318,"cut":false,"hidden":false,"merged":[[95,1,95,2],[62,1,62,2],[63,1,63,2],[84,1,84,2],[85,1,85,2],[86,1,87,1],[88,1,89,1],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2],[46,1,46,2],[1,2,3,7],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[43,1,43,2],[44,1,44,2],[45,1,45,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-12-14"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling",null,null,null,null,"Indicators",{"$f":"D7","v":"Haile Selassie avenue lower"},"Haile Selassie avenue","Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Environmental",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015,null,null,null,null,{"$f":"CONCATENATE(\"CO2 savings (g/\",AS26,\" invested)\")","v":"CO2 savings (g/Sh invested)"},{"$f":"D8/$AT$27*1000000","v":93.125215671702236},{"$f":"E8/$AT$59*1000000","v":93.125215671702236},{"$f":"F8/$AT$91*1000000","v":93.125215671702236},{"$f":"G8/$AT$123*1000000","v":93.125215671702236},{"$f":"H8/$AT$155*1000000","v":93.125215671702236},{"$f":"I8/$AT$187*1000000","v":93.125215671702236},{"$f":"J8/$AT$219*1000000","v":93.125215671702236},{"$f":"K8/$AT$251*1000000","v":93.125215671702236},{"$f":"L8/$AT$283*1000000","v":93.125215671702236},{"$f":"M8/$AT$315*1000000","v":93.125215671702236}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030,null,null,null,null,{"$f":"CONCATENATE(\"PM savings (g/\",AS26,\"1000 invested)\")","v":"PM savings (g/Sh1000 invested)"},{"$f":"D9/$AT$27*1000000000","v":32.21399535456878},{"$f":"E9/$AT$59*1000000000","v":32.21399535456878},{"$f":"F9/$AT$91*1000000000","v":32.21399535456878},{"$f":"G9/$AT$123*1000000000","v":32.21399535456878},{"$f":"H9/$AT$155*1000000000","v":32.21399535456878},{"$f":"I9/$AT$187*1000000000","v":32.21399535456878},{"$f":"J9/$AT$219*1000000000","v":32.21399535456878},{"$f":"K9/$AT$251*1000000000","v":32.21399535456878},{"$f":"L9/$AT$283*1000000000","v":32.21399535456878},{"$f":"M9/$AT$315*1000000000","v":32.21399535456878}]
[null,"Indicators",null,{"$f":"AO36","v":"Haile Selassie avenue lower"},{"$f":"AO4","v":"Haile Selassie avenue"},{"$f":"AO68","v":"Haile Selassie avenue upper"},{"$f":"AO100","v":"Haile Selassie avenue"},{"$f":"AO132","v":"Haile Selassie avenue"},{"$f":"AO164","v":"Haile Selassie avenue"},{"$f":"AO196","v":"Haile Selassie avenue"},{"$f":"AO228","v":"Haile Selassie avenue"},{"$f":"AO260","v":"Haile Selassie avenue"},{"$f":"AO292","v":"Haile Selassie avenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"NOx savings (g/\",AS26,\"1000 invested)\")","v":"NOx savings (g/Sh1000 invested)"},{"$f":"D10/$AT$27*1000000000","v":554.48516935247142},{"$f":"E10/$AT$59*1000000000","v":554.48516935247142},{"$f":"F10/$AT$91*1000000000","v":554.48516935247142},{"$f":"G10/$AT$123*1000000000","v":554.48516935247142},{"$f":"H10/$AT$155*1000000000","v":554.48516935247142},{"$f":"I10/$AT$187*1000000000","v":554.48516935247142},{"$f":"J10/$AT$219*1000000000","v":554.48516935247142},{"$f":"K10/$AT$251*1000000000","v":554.48516935247142},{"$f":"L10/$AT$283*1000000000","v":554.48516935247142},{"$f":"M10/$AT$315*1000000000","v":554.48516935247142}]
[null,"CO2 savings (tons)",null,{"$f":"AQ43","v":3911.2590582114935},{"$f":"AQ11","v":3911.2590582114935},{"$f":"AQ75","v":3911.2590582114935},{"$f":"AQ107","v":3911.2590582114935},{"$f":"AQ139","v":3911.2590582114935},{"$f":"AQ171","v":3911.2590582114935},{"$f":"AQ203","v":3911.2590582114935},{"$f":"AQ235","v":3911.2590582114935},{"$f":"AQ267","v":3911.2590582114935},{"$f":"AQ299","v":3911.2590582114935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Petrol savings (Kj/\",AS26,\" invested)\")","v":"Petrol savings (Kj/Sh invested)"},{"$f":"D11/$AT$27*1000000","v":904.74696736055478},{"$f":"E11/$AT$59*1000000","v":904.74696736055478},{"$f":"F11/$AT$91*1000000","v":904.74696736055478},{"$f":"G11/$AT$123*1000000","v":904.74696736055478},{"$f":"H11/$AT$155*1000000","v":904.74696736055478},{"$f":"I11/$AT$187*1000000","v":904.74696736055478},{"$f":"J11/$AT$219*1000000","v":904.74696736055478},{"$f":"K11/$AT$251*1000000","v":904.74696736055478},{"$f":"L11/$AT$283*1000000","v":904.74696736055478},{"$f":"M11/$AT$315*1000000","v":904.74696736055478}]
[null,"PM savings (tons)",null,1.3529878048918889,1.3529878048918889,1.3529878048918889,{"$f":"AQ108","v":1.3529878048918889},{"$f":"AQ140","v":1.3529878048918889},{"$f":"AQ172","v":1.3529878048918889},{"$f":"AQ204","v":1.3529878048918889},{"$f":"AQ236","v":1.3529878048918889},{"$f":"AQ268","v":1.3529878048918889},{"$f":"AQ300","v":1.3529878048918889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative",null,null,null,null,null,null,{"$f":"CONCATENATE(\"Diesel savings (Kj/\",AS26,\" invested)\")","v":"Diesel savings (Kj/Sh invested)"},{"$f":"D12/$AT$27*1000000","v":350.95093896994479},{"$f":"E12/$AT$59*1000000","v":350.95093896994479},{"$f":"F12/$AT$91*1000000","v":350.95093896994479},{"$f":"G12/$AT$123*1000000","v":350.95093896994479},{"$f":"H12/$AT$155*1000000","v":350.95093896994479},{"$f":"I12/$AT$187*1000000","v":350.95093896994479},{"$f":"J12/$AT$219*1000000","v":350.95093896994479},{"$f":"K12/$AT$251*1000000","v":350.95093896994479},{"$f":"L12/$AT$283*1000000","v":350.95093896994479},{"$f":"M12/$AT$315*1000000","v":350.95093896994479}]
[null,"NOx savings (tons)",null,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting",null,null,"Average difference in noise level (dB)",{"$f":"D13/$AT$27*1000000","v":0},{"$f":"E13/$AT$59*1000000","v":0},{"$f":"F13/$AT$91*1000000","v":0},{"$f":"G13/$AT$123*1000000","v":0},{"$f":"H13/$AT$155*1000000","v":0},{"$f":"I13/$AT$187*1000000","v":0},{"$f":"J13/$AT$219*1000000","v":0},{"$f":"K13/$AT$251*1000000","v":0},{"$f":"L13/$AT$283*1000000","v":0},{"$f":"M13/$AT$315*1000000","v":0}]
[null,"Petrol savings (Gj)",null,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,"Diesel savings (Gj)",null,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,"Average difference in noise level (dB)",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681,null,null,null,null,null,null,null,null,null,null,null,"Indicators",{"$f":"BD4","v":"Haile Selassie avenue lower"},{"$f":"BE4","v":"Haile Selassie avenue"},"Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2,null,null,{"$f":"CONCATENATE(\"Premature deaths prevented (#/\",AS26,\" billion invested)\")","v":"Premature deaths prevented (#/Sh billion invested)"},{"$f":"D45/$AT$27*1000000000","v":702.63929802596829},{"$f":"E45/$AT$59*1000000000","v":702.63929802596829},{"$f":"F45/$AT$91*1000000000","v":702.63929802596829},{"$f":"G45/$AT$123*1000000000","v":702.63929802596829},{"$f":"H45/$AT$155*1000000000","v":702.63929802596829},{"$f":"I45/$AT$187*1000000000","v":702.63929802596829},{"$f":"J45/$AT$219*1000000000","v":702.63929802596829},{"$f":"K45/$AT$251*1000000000","v":702.63929802596829},{"$f":"L45/$AT$283*1000000000","v":702.63929802596829},{"$f":"M45/$AT$315*1000000000","v":702.63929802596829}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162,null,null,{"$f":"CONCATENATE(\"Lives saved (#/\",AS26,\" billion invested)\")","v":"Lives saved (#/Sh billion invested)"},{"$f":"D46/$AT$27*1000000000","v":452.38095238095235},{"$f":"E46/$AT$59*1000000000","v":571.42857142857133},{"$f":"F46/$AT$91*1000000000","v":690.47619047619048},{"$f":"G46/$AT$123*1000000000","v":571.42857142857133},{"$f":"H46/$AT$155*1000000000","v":571.42857142857133},{"$f":"I46/$AT$187*1000000000","v":571.42857142857133},{"$f":"J46/$AT$219*1000000000","v":571.42857142857133},{"$f":"K46/$AT$251*1000000000","v":571.42857142857133},{"$f":"L46/$AT$283*1000000000","v":571.42857142857133},{"$f":"M46/$AT$315*1000000000","v":571.42857142857133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469,null,null,{"$f":"CONCATENATE(\"Injuries prevented (#/\",AS26,\" billion invested)\")","v":"Injuries prevented (#/Sh billion invested)"},{"$f":"D47/$AT$27*1000000000","v":4214.2857142857147},{"$f":"E47/$AT$59*1000000000","v":5285.7142857142862},{"$f":"F47/$AT$91*1000000000","v":6333.333333333333},{"$f":"G47/$AT$123*1000000000","v":5285.7142857142862},{"$f":"H47/$AT$155*1000000000","v":5285.7142857142862},{"$f":"I47/$AT$187*1000000000","v":5285.7142857142862},{"$f":"J47/$AT$219*1000000000","v":5285.7142857142862},{"$f":"K47/$AT$251*1000000000","v":5285.7142857142862},{"$f":"L47/$AT$283*1000000000","v":5285.7142857142862},{"$f":"M47/$AT$315*1000000000","v":5285.7142857142862}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962,null,null,null,"C","D","E","F","G","H","I","J","K","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666,null,null,null,27,{"$f":"BD21+32","v":59},{"$f":"BE21+32","v":91},123,155,187,219,251,283,315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2,null,null,null,{"$f":"CONCATENATE(\"=\",BD20,\"24/$AT$\",BD21,\"*1000000000\")","v":"=C24/$AT$27*1000000000"},{"$f":"CONCATENATE(\"=\",BE20,\"24/$AT$\",BE21,\"*1000000000\")","v":"=D24/$AT$59*1000000000"},"=E24/$AT$91*1000000000","=F24/$AT$123*1000000000","=G24/$AT$155*1000000000","=H24/$AT$187*1000000000","=I24/$AT$219*1000000000","=J24/$AT$251*1000000000","=K24/$AT$283*1000000000","=L24/$AT$315*1000000000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2,null,null,"Indicators",{"$f":"BD15","v":"Haile Selassie avenue lower"},{"$f":"BE15","v":"Haile Selassie avenue"},"Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",{"$f":"BM15","v":"Haile Selassie avenue"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2,null,null,{"$f":"CONCATENATE(\"Travel time years saved (#/\",AS26,\" billion invested)\")","v":"Travel time years saved (#/Sh billion invested)"},{"$f":"D64/$AT$27*1000000000","v":56.760665632791927},{"$f":"E64/$AT$59*1000000000","v":56.760665632791927},{"$f":"F64/$AT$91*1000000000","v":56.760665632791927},{"$f":"G64/$AT$123*1000000000","v":56.760665632791927},{"$f":"H64/$AT$155*1000000000","v":56.760665632791927},{"$f":"I64/$AT$187*1000000000","v":56.760665632791927},{"$f":"J64/$AT$219*1000000000","v":56.760665632791927},{"$f":"K64/$AT$251*1000000000","v":56.760665632791927},{"$f":"L64/$AT$283*1000000000","v":56.760665632791927},{"$f":"M64/$AT$315*1000000000","v":56.760665632791927}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-12-14"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue lower",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,"Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,"Indicators",null,{"$f":"D7","v":"Haile Selassie avenue lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,"Premature deaths prevented",null,{"$f":"AQ49","v":29.51085051709067},{"$f":"AQ17","v":29.51085051709067},{"$f":"AQ81","v":29.51085051709067},{"$f":"AQ113","v":29.51085051709067},{"$f":"AQ145","v":29.51085051709067},{"$f":"AQ177","v":29.51085051709067},{"$f":"AQ209","v":29.51085051709067},{"$f":"AQ241","v":29.51085051709067},{"$f":"AQ273","v":29.51085051709067},{"$f":"AQ305","v":29.51085051709067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,"Lives saved",null,{"$f":"AQ50","v":19},{"$f":"AQ18","v":24},{"$f":"AQ82","v":29},{"$f":"AQ114","v":24},{"$f":"AQ146","v":24},{"$f":"AQ178","v":24},{"$f":"AQ210","v":24},{"$f":"AQ242","v":24},{"$f":"AQ274","v":24},{"$f":"AQ306","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,"Injuries prevented",null,{"$f":"AQ51","v":177},{"$f":"AQ19","v":222},{"$f":"AQ83","v":266},{"$f":"AQ115","v":222},{"$f":"AQ147","v":222},{"$f":"AQ179","v":222},{"$f":"AQ211","v":222},{"$f":"AQ243","v":222},{"$f":"AQ275","v":222},{"$f":"AQ307","v":222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",19,null,"Sh",332952741.98501718,332952741.98501718,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",844122221.66744113,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",802122221.66744113]
[null,"Economic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",20.098148134939073,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Indicators",null,{"$f":"D7","v":"Haile Selassie avenue lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Haile Selassie avenue upper",{"$f":"G44","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Travel time years saved",null,{"$f":"AQ52","v":2.383947956577261},{"$f":"AQ20","v":2.383947956577261},{"$f":"AQ84","v":2.383947956577261},{"$f":"AQ116","v":2.383947956577261},{"$f":"AQ148","v":2.383947956577261},{"$f":"AQ180","v":2.383947956577261},{"$f":"AQ212","v":2.383947956577261},{"$f":"AQ244","v":2.383947956577261},{"$f":"AQ276","v":2.383947956577261},{"$f":"AQ308","v":2.383947956577261}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-12-14"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue upper",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",29,null,"Sh",499429112.97752571,499429112.97752571,1,1,1,0,0.15802469135802469]
[null,"Monetary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,"Indicators",null,{"$f":"D7","v":"Haile Selassie avenue lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Haile Selassie avenue upper",{"$f":"G63","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,"Environment",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,"Health","Physical activity",{"$f":"AT49","v":520529140.01178557},{"$f":"AT17","v":520529140.01178557},{"$f":"AT81","v":520529140.01178557},{"$f":"AT113","v":520529140.01178557},{"$f":"AT145","v":520529140.01178557},{"$f":"AT177","v":520529140.01178557},{"$f":"AT209","v":520529140.01178557},{"$f":"AT241","v":520529140.01178557},{"$f":"AT273","v":520529140.01178557},{"$f":"AT305","v":520529140.01178557},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,"Accidents/injuries",{"$f":"AT50","v":332952741.98501718},{"$f":"AT18","v":416190927.48127073},{"$f":"AT82","v":499429112.97752571},{"$f":"AT114","v":416190927.48127073},{"$f":"AT146","v":416190927.48127073},{"$f":"AT178","v":416190927.48127073},{"$f":"AT210","v":416190927.48127073},{"$f":"AT242","v":416190927.48127073},{"$f":"AT274","v":416190927.48127073},{"$f":"AT306","v":416190927.48127073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[null,"Economic","Time saving",{"$f":"AT52","v":93430750.851037681},{"$f":"AT20","v":93430750.851037681},{"$f":"AT84","v":93430750.851037681},{"$f":"AT116","v":93430750.851037681},{"$f":"AT148","v":93430750.851037681},{"$f":"AT180","v":93430750.851037681},{"$f":"AT212","v":93430750.851037681},{"$f":"AT244","v":93430750.851037681},{"$f":"AT276","v":93430750.851037681},{"$f":"AT308","v":93430750.851037681}]
[null,null,"Tax revenue",{"$f":"AT53","v":-102790411.18039936},{"$f":"AT21","v":-102790411.18039936},{"$f":"AT85","v":-102790411.18039936},{"$f":"AT117","v":-102790411.18039936},{"$f":"AT149","v":-102790411.18039936},{"$f":"AT181","v":-102790411.18039936},{"$f":"AT213","v":-102790411.18039936},{"$f":"AT245","v":-102790411.18039936},{"$f":"AT277","v":-102790411.18039936},{"$f":"AT309","v":-102790411.18039936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",1010598592.6599495,null,"Weighted average"]
[null,"Social",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,"Net Present Benefit (NPB)",null,{"$f":"AT58","v":844122221.66744113},{"$f":"AT26","v":927360407.16369462},{"$f":"AT90","v":1010598592.6599495},{"$f":"AT122","v":927360407.16369462},{"$f":"AT154","v":927360407.16369462},{"$f":"AT186","v":927360407.16369462},{"$f":"AT218","v":927360407.16369462},{"$f":"AT250","v":927360407.16369462},{"$f":"AT282","v":927360407.16369462},{"$f":"AT314","v":927360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",968598592.65994954]
[null,"Net Present Cost (NPC)",null,{"$f":"AT59","v":42000000},{"$f":"AT27","v":42000000},{"$f":"AT91","v":42000000},{"$f":"AT123","v":42000000},{"$f":"AT155","v":42000000},{"$f":"AT187","v":42000000},{"$f":"AT219","v":42000000},{"$f":"AT251","v":42000000},{"$f":"AT283","v":42000000},{"$f":"AT315","v":42000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",24.061871253808324,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,"Net Present Value (NPV)",null,{"$f":"AT60","v":802122221.66744113},{"$f":"AT28","v":885360407.16369462},{"$f":"AT92","v":968598592.65994954},{"$f":"AT124","v":885360407.16369462},{"$f":"AT156","v":885360407.16369462},{"$f":"AT188","v":885360407.16369462},{"$f":"AT220","v":885360407.16369462},{"$f":"AT252","v":885360407.16369462},{"$f":"AT284","v":885360407.16369462},{"$f":"AT316","v":885360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Holistic BCR",null,{"$f":"AS61","v":20.098148134939073},{"$f":"AS29","v":22.080009694373683},{"$f":"AS93","v":24.061871253808324},{"$f":"AS125","v":22.080009694373683},{"$f":"AS157","v":22.080009694373683},{"$f":"AS189","v":22.080009694373683},{"$f":"AS221","v":22.080009694373683},{"$f":"AS253","v":22.080009694373683},{"$f":"AS285","v":22.080009694373683},{"$f":"AS317","v":22.080009694373683}]
[null,"Conventional BCR",null,{"$f":"E89/E93","v":2.2245416869294687},{"$f":"D89/D93","v":2.2245416869294687},{"$f":"F89/F93","v":2.2245416869294687},{"$f":"G89/G93","v":2.2245416869294687},2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-10"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]

{"sheet":"AST Sensitivity 7","index":33,"n_rows":318,"n_cols":65,"rows_kept":318,"cut":false,"hidden":false,"merged":[[95,1,95,2],[62,1,62,2],[63,1,63,2],[84,1,84,2],[85,1,85,2],[86,1,87,1],[88,1,89,1],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2],[46,1,46,2],[1,2,3,7],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[43,1,43,2],[44,1,44,2],[45,1,45,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-12-14"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling",null,null,null,null,"Indicators",{"$f":"D7","v":"Nairobi metropolitan area network Lower"},"Haile Selassie avenue","Nairobi metropolitan area network Upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Environmental",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015,null,null,null,null,{"$f":"CONCATENATE(\"CO2 savings (g/\",AS26,\" invested)\")","v":"CO2 savings (g/Sh invested)"},{"$f":"D8/$AT$27*1000000","v":68.29880881023459},{"$f":"E8/$AT$59*1000000","v":103.47246185744692},{"$f":"F8/$AT$91*1000000","v":134.57765705464638},{"$f":"G8/$AT$123*1000000","v":93.125215671702236},{"$f":"H8/$AT$155*1000000","v":93.125215671702236},{"$f":"I8/$AT$187*1000000","v":93.125215671702236},{"$f":"J8/$AT$219*1000000","v":93.125215671702236},{"$f":"K8/$AT$251*1000000","v":93.125215671702236},{"$f":"L8/$AT$283*1000000","v":93.125215671702236},{"$f":"M8/$AT$315*1000000","v":93.125215671702236}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030,null,null,null,null,{"$f":"CONCATENATE(\"PM savings (g/\",AS26,\"1000 invested)\")","v":"PM savings (g/Sh1000 invested)"},{"$f":"D9/$AT$27*1000000000","v":21.937214171475752},{"$f":"E9/$AT$59*1000000000","v":35.793328171743092},{"$f":"F9/$AT$91*1000000000","v":41.324324961284077},{"$f":"G9/$AT$123*1000000000","v":32.21399535456878},{"$f":"H9/$AT$155*1000000000","v":32.21399535456878},{"$f":"I9/$AT$187*1000000000","v":32.21399535456878},{"$f":"J9/$AT$219*1000000000","v":32.21399535456878},{"$f":"K9/$AT$251*1000000000","v":32.21399535456878},{"$f":"L9/$AT$283*1000000000","v":32.21399535456878},{"$f":"M9/$AT$315*1000000000","v":32.21399535456878}]
[null,"Indicators",null,{"$f":"AO36","v":"Nairobi metropolitan area network Lower"},{"$f":"AO4","v":"Haile Selassie avenue"},{"$f":"AO68","v":"Nairobi metropolitan area network Upper"},{"$f":"AO100","v":"Haile Selassie avenue"},{"$f":"AO132","v":"Haile Selassie avenue"},{"$f":"AO164","v":"Haile Selassie avenue"},{"$f":"AO196","v":"Haile Selassie avenue"},{"$f":"AO228","v":"Haile Selassie avenue"},{"$f":"AO260","v":"Haile Selassie avenue"},{"$f":"AO292","v":"Haile Selassie avenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"NOx savings (g/\",AS26,\"1000 invested)\")","v":"NOx savings (g/Sh1000 invested)"},{"$f":"D10/$AT$27*1000000000","v":418.5289224788616},{"$f":"E10/$AT$59*1000000000","v":616.09463261385724},{"$f":"F10/$AT$91*1000000000","v":756.79468824822447},{"$f":"G10/$AT$123*1000000000","v":554.48516935247142},{"$f":"H10/$AT$155*1000000000","v":554.48516935247142},{"$f":"I10/$AT$187*1000000000","v":554.48516935247142},{"$f":"J10/$AT$219*1000000000","v":554.48516935247142},{"$f":"K10/$AT$251*1000000000","v":554.48516935247142},{"$f":"L10/$AT$283*1000000000","v":554.48516935247142},{"$f":"M10/$AT$315*1000000000","v":554.48516935247142}]
[null,"CO2 savings (tons)",null,{"$f":"AQ43","v":2868.5499700298533},{"$f":"AQ11","v":3911.2590582114935},{"$f":"AQ75","v":8478.3923944427224},{"$f":"AQ107","v":3911.2590582114935},{"$f":"AQ139","v":3911.2590582114935},{"$f":"AQ171","v":3911.2590582114935},{"$f":"AQ203","v":3911.2590582114935},{"$f":"AQ235","v":3911.2590582114935},{"$f":"AQ267","v":3911.2590582114935},{"$f":"AQ299","v":3911.2590582114935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Petrol savings (Kj/\",AS26,\" invested)\")","v":"Petrol savings (Kj/Sh invested)"},{"$f":"D11/$AT$27*1000000","v":653.34196025905362},{"$f":"E11/$AT$59*1000000","v":1005.2744081783941},{"$f":"F11/$AT$91*1000000","v":1382.5728395303695},{"$f":"G11/$AT$123*1000000","v":904.74696736055478},{"$f":"H11/$AT$155*1000000","v":904.74696736055478},{"$f":"I11/$AT$187*1000000","v":904.74696736055478},{"$f":"J11/$AT$219*1000000","v":904.74696736055478},{"$f":"K11/$AT$251*1000000","v":904.74696736055478},{"$f":"L11/$AT$283*1000000","v":904.74696736055478},{"$f":"M11/$AT$315*1000000","v":904.74696736055478}]
[null,"PM savings (tons)",null,0.92136299520198151,1.3529878048918889,2.6034324725608968,{"$f":"AQ108","v":1.3529878048918889},{"$f":"AQ140","v":1.3529878048918889},{"$f":"AQ172","v":1.3529878048918889},{"$f":"AQ204","v":1.3529878048918889},{"$f":"AQ236","v":1.3529878048918889},{"$f":"AQ268","v":1.3529878048918889},{"$f":"AQ300","v":1.3529878048918889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative",null,null,null,null,null,null,{"$f":"CONCATENATE(\"Diesel savings (Kj/\",AS26,\" invested)\")","v":"Diesel savings (Kj/Sh invested)"},{"$f":"D12/$AT$27*1000000","v":268.03857198861772},{"$f":"E12/$AT$59*1000000","v":389.94548774438306},{"$f":"F12/$AT$91*1000000","v":428.8222610074971},{"$f":"G12/$AT$123*1000000","v":350.95093896994479},{"$f":"H12/$AT$155*1000000","v":350.95093896994479},{"$f":"I12/$AT$187*1000000","v":350.95093896994479},{"$f":"J12/$AT$219*1000000","v":350.95093896994479},{"$f":"K12/$AT$251*1000000","v":350.95093896994479},{"$f":"L12/$AT$283*1000000","v":350.95093896994479},{"$f":"M12/$AT$315*1000000","v":350.95093896994479}]
[null,"NOx savings (tons)",null,17.578214744112188,23.288377112803801,47.67806535963814,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting",null,null,"Average difference in noise level (dB)",{"$f":"D13/$AT$27*1000000","v":0},{"$f":"E13/$AT$59*1000000","v":0},{"$f":"F13/$AT$91*1000000","v":0},{"$f":"G13/$AT$123*1000000","v":0},{"$f":"H13/$AT$155*1000000","v":0},{"$f":"I13/$AT$187*1000000","v":0},{"$f":"J13/$AT$219*1000000","v":0},{"$f":"K13/$AT$251*1000000","v":0},{"$f":"L13/$AT$283*1000000","v":0},{"$f":"M13/$AT$315*1000000","v":0}]
[null,"Petrol savings (Gj)",null,27440.362330880249,37999.372629143298,87102.088890413288,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,"Diesel savings (Gj)",null,11257.620023521944,14739.939436737681,27015.802443472319,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,"Average difference in noise level (dB)",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681,null,null,null,null,null,null,null,null,null,null,null,"Indicators",{"$f":"BD4","v":"Nairobi metropolitan area network Lower"},{"$f":"BE4","v":"Haile Selassie avenue"},"Nairobi metropolitan area network Upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2,null,null,{"$f":"CONCATENATE(\"Premature deaths prevented (#/\",AS26,\" billion invested)\")","v":"Premature deaths prevented (#/Sh billion invested)"},{"$f":"D45/$AT$27*1000000000","v":457.7733563680311},{"$f":"E45/$AT$59*1000000000","v":780.71033113996475},{"$f":"F45/$AT$91*1000000000","v":1587.8795099295128},{"$f":"G45/$AT$123*1000000000","v":702.63929802596829},{"$f":"H45/$AT$155*1000000000","v":702.63929802596829},{"$f":"I45/$AT$187*1000000000","v":702.63929802596829},{"$f":"J45/$AT$219*1000000000","v":702.63929802596829},{"$f":"K45/$AT$251*1000000000","v":702.63929802596829},{"$f":"L45/$AT$283*1000000000","v":702.63929802596829},{"$f":"M45/$AT$315*1000000000","v":702.63929802596829}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162,null,null,{"$f":"CONCATENATE(\"Lives saved (#/\",AS26,\" billion invested)\")","v":"Lives saved (#/Sh billion invested)"},{"$f":"D46/$AT$27*1000000000","v":523.80952380952374},{"$f":"E46/$AT$59*1000000000","v":634.92063492063494},{"$f":"F46/$AT$91*1000000000","v":571.42857142857133},{"$f":"G46/$AT$123*1000000000","v":571.42857142857133},{"$f":"H46/$AT$155*1000000000","v":571.42857142857133},{"$f":"I46/$AT$187*1000000000","v":571.42857142857133},{"$f":"J46/$AT$219*1000000000","v":571.42857142857133},{"$f":"K46/$AT$251*1000000000","v":571.42857142857133},{"$f":"L46/$AT$283*1000000000","v":571.42857142857133},{"$f":"M46/$AT$315*1000000000","v":571.42857142857133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469,null,null,{"$f":"CONCATENATE(\"Injuries prevented (#/\",AS26,\" billion invested)\")","v":"Injuries prevented (#/Sh billion invested)"},{"$f":"D47/$AT$27*1000000000","v":4738.0952380952385},{"$f":"E47/$AT$59*1000000000","v":5873.0158730158728},{"$f":"F47/$AT$91*1000000000","v":5269.8412698412703},{"$f":"G47/$AT$123*1000000000","v":5285.7142857142862},{"$f":"H47/$AT$155*1000000000","v":5285.7142857142862},{"$f":"I47/$AT$187*1000000000","v":5285.7142857142862},{"$f":"J47/$AT$219*1000000000","v":5285.7142857142862},{"$f":"K47/$AT$251*1000000000","v":5285.7142857142862},{"$f":"L47/$AT$283*1000000000","v":5285.7142857142862},{"$f":"M47/$AT$315*1000000000","v":5285.7142857142862}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962,null,null,null,"C","D","E","F","G","H","I","J","K","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666,null,null,null,27,{"$f":"BD21+32","v":59},{"$f":"BE21+32","v":91},123,155,187,219,251,283,315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2,null,null,null,{"$f":"CONCATENATE(\"=\",BD20,\"24/$AT$\",BD21,\"*1000000000\")","v":"=C24/$AT$27*1000000000"},{"$f":"CONCATENATE(\"=\",BE20,\"24/$AT$\",BE21,\"*1000000000\")","v":"=D24/$AT$59*1000000000"},"=E24/$AT$91*1000000000","=F24/$AT$123*1000000000","=G24/$AT$155*1000000000","=H24/$AT$187*1000000000","=I24/$AT$219*1000000000","=J24/$AT$251*1000000000","=K24/$AT$283*1000000000","=L24/$AT$315*1000000000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2,null,null,"Indicators",{"$f":"BD15","v":"Nairobi metropolitan area network Lower"},{"$f":"BE15","v":"Haile Selassie avenue"},"Nairobi metropolitan area network Upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",{"$f":"BM15","v":"Haile Selassie avenue"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2,null,null,{"$f":"CONCATENATE(\"Travel time years saved (#/\",AS26,\" billion invested)\")","v":"Travel time years saved (#/Sh billion invested)"},{"$f":"D64/$AT$27*1000000000","v":27.06913064589471},{"$f":"E64/$AT$59*1000000000","v":63.067406258657691},{"$f":"F64/$AT$91*1000000000","v":158.11730347936575},{"$f":"G64/$AT$123*1000000000","v":56.760665632791927},{"$f":"H64/$AT$155*1000000000","v":56.760665632791927},{"$f":"I64/$AT$187*1000000000","v":56.760665632791927},{"$f":"J64/$AT$219*1000000000","v":56.760665632791927},{"$f":"K64/$AT$251*1000000000","v":56.760665632791927},{"$f":"L64/$AT$283*1000000000","v":56.760665632791927},{"$f":"M64/$AT$315*1000000000","v":56.760665632791927}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-12-14"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Nairobi metropolitan area network Lower",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,"Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",2868.5499700298533,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,"Indicators",null,{"$f":"D7","v":"Nairobi metropolitan area network Lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Nairobi metropolitan area network Upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",0.92136299520198151]
[null,"Premature deaths prevented",null,{"$f":"AQ49","v":19.226480967457306},{"$f":"AQ17","v":29.51085051709067},{"$f":"AQ81","v":100.0364091255593},{"$f":"AQ113","v":29.51085051709067},{"$f":"AQ145","v":29.51085051709067},{"$f":"AQ177","v":29.51085051709067},{"$f":"AQ209","v":29.51085051709067},{"$f":"AQ241","v":29.51085051709067},{"$f":"AQ273","v":29.51085051709067},{"$f":"AQ305","v":29.51085051709067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",17.578214744112188]
[null,"Lives saved",null,{"$f":"AQ50","v":22},{"$f":"AQ18","v":24},{"$f":"AQ82","v":36},{"$f":"AQ114","v":24},{"$f":"AQ146","v":24},{"$f":"AQ178","v":24},{"$f":"AQ210","v":24},{"$f":"AQ242","v":24},{"$f":"AQ274","v":24},{"$f":"AQ306","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",27440.362330880249,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,"Injuries prevented",null,{"$f":"AQ51","v":199},{"$f":"AQ19","v":222},{"$f":"AQ83","v":332},{"$f":"AQ115","v":222},{"$f":"AQ147","v":222},{"$f":"AQ179","v":222},{"$f":"AQ211","v":222},{"$f":"AQ243","v":222},{"$f":"AQ275","v":222},{"$f":"AQ307","v":222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",11257.620023521944]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",19.226480967457306,null,"Sh",311762575.98608023,311762575.98608023,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",22,null,"Sh",344346740.46931553,344346740.46931553,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",1.1369034871275778,null,"Sh",47200223.650540501,47200223.650540501,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-65305229.387554258,-65305229.387554258,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",638004310.71838188,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",37800000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",600204310.71838188]
[null,"Economic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",16.878420918475712,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Indicators",null,{"$f":"D7","v":"Nairobi metropolitan area network Lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Nairobi metropolitan area network Upper",{"$f":"G44","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Travel time years saved",null,{"$f":"AQ52","v":1.1369034871275778},{"$f":"AQ20","v":2.383947956577261},{"$f":"AQ84","v":9.9613901192000416},{"$f":"AQ116","v":2.383947956577261},{"$f":"AQ148","v":2.383947956577261},{"$f":"AQ180","v":2.383947956577261},{"$f":"AQ212","v":2.383947956577261},{"$f":"AQ244","v":2.383947956577261},{"$f":"AQ276","v":2.383947956577261},{"$f":"AQ308","v":2.383947956577261}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-12-14"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Nairobi metropolitan area network Upper",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",8478.3923944427224,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",2.6034324725608968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",47.67806535963814]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",87102.088890413288,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",27015.802443472319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",100.0364091255593,null,"Sh",2390953781.4562316,2390953781.4562316,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",36,null,"Sh",845928455.58658957,845928455.58658957,1,1,1,0,0.15802469135802469]
[null,"Monetary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",9.9613901192000416,null,"Sh",328225897.72899979,328225897.72899979,1,1,3,2,0.12962962962962962]
[null,"Indicators",null,{"$f":"D7","v":"Nairobi metropolitan area network Lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Nairobi metropolitan area network Upper",{"$f":"G63","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-360709700.01288885,-360709700.01288885,0,0,0,0,0.16666666666666666]
[null,"Environment",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,"Health","Physical activity",{"$f":"AT49","v":311762575.98608023},{"$f":"AT17","v":520529140.01178557},{"$f":"AT81","v":2390953781.4562316},{"$f":"AT113","v":520529140.01178557},{"$f":"AT145","v":520529140.01178557},{"$f":"AT177","v":520529140.01178557},{"$f":"AT209","v":520529140.01178557},{"$f":"AT241","v":520529140.01178557},{"$f":"AT273","v":520529140.01178557},{"$f":"AT305","v":520529140.01178557},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,"Accidents/injuries",{"$f":"AT50","v":344346740.46931553},{"$f":"AT18","v":416190927.48127073},{"$f":"AT82","v":845928455.58658957},{"$f":"AT114","v":416190927.48127073},{"$f":"AT146","v":416190927.48127073},{"$f":"AT178","v":416190927.48127073},{"$f":"AT210","v":416190927.48127073},{"$f":"AT242","v":416190927.48127073},{"$f":"AT274","v":416190927.48127073},{"$f":"AT306","v":416190927.48127073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[null,"Economic","Time saving",{"$f":"AT52","v":47200223.650540501},{"$f":"AT20","v":93430750.851037681},{"$f":"AT84","v":328225897.72899979},{"$f":"AT116","v":93430750.851037681},{"$f":"AT148","v":93430750.851037681},{"$f":"AT180","v":93430750.851037681},{"$f":"AT212","v":93430750.851037681},{"$f":"AT244","v":93430750.851037681},{"$f":"AT276","v":93430750.851037681},{"$f":"AT308","v":93430750.851037681}]
[null,null,"Tax revenue",{"$f":"AT53","v":-65305229.387554258},{"$f":"AT21","v":-102790411.18039936},{"$f":"AT85","v":-360709700.01288885},{"$f":"AT117","v":-102790411.18039936},{"$f":"AT149","v":-102790411.18039936},{"$f":"AT181","v":-102790411.18039936},{"$f":"AT213","v":-102790411.18039936},{"$f":"AT245","v":-102790411.18039936},{"$f":"AT277","v":-102790411.18039936},{"$f":"AT309","v":-102790411.18039936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",3204398434.7589316,null,"Weighted average"]
[null,"Social",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",63000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,"Net Present Benefit (NPB)",null,{"$f":"AT58","v":638004310.71838188},{"$f":"AT26","v":927360407.16369462},{"$f":"AT90","v":3204398434.7589316},{"$f":"AT122","v":927360407.16369462},{"$f":"AT154","v":927360407.16369462},{"$f":"AT186","v":927360407.16369462},{"$f":"AT218","v":927360407.16369462},{"$f":"AT250","v":927360407.16369462},{"$f":"AT282","v":927360407.16369462},{"$f":"AT314","v":927360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",3141398434.7589316]
[null,"Net Present Cost (NPC)",null,{"$f":"AT59","v":37800000},{"$f":"AT27","v":42000000},{"$f":"AT91","v":63000000},{"$f":"AT123","v":42000000},{"$f":"AT155","v":42000000},{"$f":"AT187","v":42000000},{"$f":"AT219","v":42000000},{"$f":"AT251","v":42000000},{"$f":"AT283","v":42000000},{"$f":"AT315","v":42000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",50.863467218395741,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,"Net Present Value (NPV)",null,{"$f":"AT60","v":600204310.71838188},{"$f":"AT28","v":885360407.16369462},{"$f":"AT92","v":3141398434.7589316},{"$f":"AT124","v":885360407.16369462},{"$f":"AT156","v":885360407.16369462},{"$f":"AT188","v":885360407.16369462},{"$f":"AT220","v":885360407.16369462},{"$f":"AT252","v":885360407.16369462},{"$f":"AT284","v":885360407.16369462},{"$f":"AT316","v":885360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Holistic BCR",null,{"$f":"AS61","v":16.878420918475712},{"$f":"AS29","v":22.080009694373683},{"$f":"AS93","v":50.863467218395741},{"$f":"AS125","v":22.080009694373683},{"$f":"AS157","v":22.080009694373683},{"$f":"AS189","v":22.080009694373683},{"$f":"AS221","v":22.080009694373683},{"$f":"AS253","v":22.080009694373683},{"$f":"AS285","v":22.080009694373683},{"$f":"AS317","v":22.080009694373683}]
[null,"Conventional BCR",null,{"$f":"E89/E93","v":2.2245416869294687},{"$f":"D89/D93","v":1.2486831653582142},{"$f":"F89/F93","v":5.2099348845872981},{"$f":"G89/G93","v":2.2245416869294687},2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-10"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]

{"sheet":"AST Sensitivity 8","index":34,"n_rows":318,"n_cols":65,"rows_kept":318,"cut":false,"hidden":false,"merged":[[95,1,95,2],[62,1,62,2],[63,1,63,2],[84,1,84,2],[85,1,85,2],[86,1,87,1],[88,1,89,1],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2],[46,1,46,2],[1,2,3,7],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[43,1,43,2],[44,1,44,2],[45,1,45,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-12-14"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling",null,null,null,null,"Indicators",{"$f":"D7","v":"Haile Selassie avenue lower"},"Haile Selassie avenue","Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Environmental",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015,null,null,null,null,{"$f":"CONCATENATE(\"CO2 savings (g/\",AS26,\" invested)\")","v":"CO2 savings (g/Sh invested)"},{"$f":"D8/$AT$27*1000000","v":93.125215671702236},{"$f":"E8/$AT$59*1000000","v":93.125215671702236},{"$f":"F8/$AT$91*1000000","v":93.125215671702236},{"$f":"G8/$AT$123*1000000","v":93.125215671702236},{"$f":"H8/$AT$155*1000000","v":93.125215671702236},{"$f":"I8/$AT$187*1000000","v":93.125215671702236},{"$f":"J8/$AT$219*1000000","v":93.125215671702236},{"$f":"K8/$AT$251*1000000","v":93.125215671702236},{"$f":"L8/$AT$283*1000000","v":93.125215671702236},{"$f":"M8/$AT$315*1000000","v":93.125215671702236}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030,null,null,null,null,{"$f":"CONCATENATE(\"PM savings (g/\",AS26,\"1000 invested)\")","v":"PM savings (g/Sh1000 invested)"},{"$f":"D9/$AT$27*1000000000","v":32.21399535456878},{"$f":"E9/$AT$59*1000000000","v":32.21399535456878},{"$f":"F9/$AT$91*1000000000","v":32.21399535456878},{"$f":"G9/$AT$123*1000000000","v":32.21399535456878},{"$f":"H9/$AT$155*1000000000","v":32.21399535456878},{"$f":"I9/$AT$187*1000000000","v":32.21399535456878},{"$f":"J9/$AT$219*1000000000","v":32.21399535456878},{"$f":"K9/$AT$251*1000000000","v":32.21399535456878},{"$f":"L9/$AT$283*1000000000","v":32.21399535456878},{"$f":"M9/$AT$315*1000000000","v":32.21399535456878}]
[null,"Indicators",null,{"$f":"AO36","v":"Haile Selassie avenue lower"},{"$f":"AO4","v":"Haile Selassie avenue"},{"$f":"AO68","v":"Haile Selassie avenue upper"},{"$f":"AO100","v":"Haile Selassie avenue"},{"$f":"AO132","v":"Haile Selassie avenue"},{"$f":"AO164","v":"Haile Selassie avenue"},{"$f":"AO196","v":"Haile Selassie avenue"},{"$f":"AO228","v":"Haile Selassie avenue"},{"$f":"AO260","v":"Haile Selassie avenue"},{"$f":"AO292","v":"Haile Selassie avenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"NOx savings (g/\",AS26,\"1000 invested)\")","v":"NOx savings (g/Sh1000 invested)"},{"$f":"D10/$AT$27*1000000000","v":554.48516935247142},{"$f":"E10/$AT$59*1000000000","v":554.48516935247142},{"$f":"F10/$AT$91*1000000000","v":554.48516935247142},{"$f":"G10/$AT$123*1000000000","v":554.48516935247142},{"$f":"H10/$AT$155*1000000000","v":554.48516935247142},{"$f":"I10/$AT$187*1000000000","v":554.48516935247142},{"$f":"J10/$AT$219*1000000000","v":554.48516935247142},{"$f":"K10/$AT$251*1000000000","v":554.48516935247142},{"$f":"L10/$AT$283*1000000000","v":554.48516935247142},{"$f":"M10/$AT$315*1000000000","v":554.48516935247142}]
[null,"CO2 savings (tons)",null,{"$f":"AQ43","v":3911.2590582114935},{"$f":"AQ11","v":3911.2590582114935},{"$f":"AQ75","v":3911.2590582114935},{"$f":"AQ107","v":3911.2590582114935},{"$f":"AQ139","v":3911.2590582114935},{"$f":"AQ171","v":3911.2590582114935},{"$f":"AQ203","v":3911.2590582114935},{"$f":"AQ235","v":3911.2590582114935},{"$f":"AQ267","v":3911.2590582114935},{"$f":"AQ299","v":3911.2590582114935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Petrol savings (Kj/\",AS26,\" invested)\")","v":"Petrol savings (Kj/Sh invested)"},{"$f":"D11/$AT$27*1000000","v":904.74696736055478},{"$f":"E11/$AT$59*1000000","v":904.74696736055478},{"$f":"F11/$AT$91*1000000","v":904.74696736055478},{"$f":"G11/$AT$123*1000000","v":904.74696736055478},{"$f":"H11/$AT$155*1000000","v":904.74696736055478},{"$f":"I11/$AT$187*1000000","v":904.74696736055478},{"$f":"J11/$AT$219*1000000","v":904.74696736055478},{"$f":"K11/$AT$251*1000000","v":904.74696736055478},{"$f":"L11/$AT$283*1000000","v":904.74696736055478},{"$f":"M11/$AT$315*1000000","v":904.74696736055478}]
[null,"PM savings (tons)",null,1.3529878048918889,1.3529878048918889,1.3529878048918889,{"$f":"AQ108","v":1.3529878048918889},{"$f":"AQ140","v":1.3529878048918889},{"$f":"AQ172","v":1.3529878048918889},{"$f":"AQ204","v":1.3529878048918889},{"$f":"AQ236","v":1.3529878048918889},{"$f":"AQ268","v":1.3529878048918889},{"$f":"AQ300","v":1.3529878048918889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative",null,null,null,null,null,null,{"$f":"CONCATENATE(\"Diesel savings (Kj/\",AS26,\" invested)\")","v":"Diesel savings (Kj/Sh invested)"},{"$f":"D12/$AT$27*1000000","v":350.95093896994479},{"$f":"E12/$AT$59*1000000","v":350.95093896994479},{"$f":"F12/$AT$91*1000000","v":350.95093896994479},{"$f":"G12/$AT$123*1000000","v":350.95093896994479},{"$f":"H12/$AT$155*1000000","v":350.95093896994479},{"$f":"I12/$AT$187*1000000","v":350.95093896994479},{"$f":"J12/$AT$219*1000000","v":350.95093896994479},{"$f":"K12/$AT$251*1000000","v":350.95093896994479},{"$f":"L12/$AT$283*1000000","v":350.95093896994479},{"$f":"M12/$AT$315*1000000","v":350.95093896994479}]
[null,"NOx savings (tons)",null,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting",null,null,"Average difference in noise level (dB)",{"$f":"D13/$AT$27*1000000","v":0},{"$f":"E13/$AT$59*1000000","v":0},{"$f":"F13/$AT$91*1000000","v":0},{"$f":"G13/$AT$123*1000000","v":0},{"$f":"H13/$AT$155*1000000","v":0},{"$f":"I13/$AT$187*1000000","v":0},{"$f":"J13/$AT$219*1000000","v":0},{"$f":"K13/$AT$251*1000000","v":0},{"$f":"L13/$AT$283*1000000","v":0},{"$f":"M13/$AT$315*1000000","v":0}]
[null,"Petrol savings (Gj)",null,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,"Diesel savings (Gj)",null,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,"Average difference in noise level (dB)",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681,null,null,null,null,null,null,null,null,null,null,null,"Indicators",{"$f":"BD4","v":"Haile Selassie avenue lower"},{"$f":"BE4","v":"Haile Selassie avenue"},"Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2,null,null,{"$f":"CONCATENATE(\"Premature deaths prevented (#/\",AS26,\" billion invested)\")","v":"Premature deaths prevented (#/Sh billion invested)"},{"$f":"D45/$AT$27*1000000000","v":702.63929802596829},{"$f":"E45/$AT$59*1000000000","v":702.63929802596829},{"$f":"F45/$AT$91*1000000000","v":702.63929802596829},{"$f":"G45/$AT$123*1000000000","v":702.63929802596829},{"$f":"H45/$AT$155*1000000000","v":702.63929802596829},{"$f":"I45/$AT$187*1000000000","v":702.63929802596829},{"$f":"J45/$AT$219*1000000000","v":702.63929802596829},{"$f":"K45/$AT$251*1000000000","v":702.63929802596829},{"$f":"L45/$AT$283*1000000000","v":702.63929802596829},{"$f":"M45/$AT$315*1000000000","v":702.63929802596829}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162,null,null,{"$f":"CONCATENATE(\"Lives saved (#/\",AS26,\" billion invested)\")","v":"Lives saved (#/Sh billion invested)"},{"$f":"D46/$AT$27*1000000000","v":452.38095238095235},{"$f":"E46/$AT$59*1000000000","v":571.42857142857133},{"$f":"F46/$AT$91*1000000000","v":690.47619047619048},{"$f":"G46/$AT$123*1000000000","v":571.42857142857133},{"$f":"H46/$AT$155*1000000000","v":571.42857142857133},{"$f":"I46/$AT$187*1000000000","v":571.42857142857133},{"$f":"J46/$AT$219*1000000000","v":571.42857142857133},{"$f":"K46/$AT$251*1000000000","v":571.42857142857133},{"$f":"L46/$AT$283*1000000000","v":571.42857142857133},{"$f":"M46/$AT$315*1000000000","v":571.42857142857133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469,null,null,{"$f":"CONCATENATE(\"Injuries prevented (#/\",AS26,\" billion invested)\")","v":"Injuries prevented (#/Sh billion invested)"},{"$f":"D47/$AT$27*1000000000","v":4214.2857142857147},{"$f":"E47/$AT$59*1000000000","v":5285.7142857142862},{"$f":"F47/$AT$91*1000000000","v":6333.333333333333},{"$f":"G47/$AT$123*1000000000","v":5285.7142857142862},{"$f":"H47/$AT$155*1000000000","v":5285.7142857142862},{"$f":"I47/$AT$187*1000000000","v":5285.7142857142862},{"$f":"J47/$AT$219*1000000000","v":5285.7142857142862},{"$f":"K47/$AT$251*1000000000","v":5285.7142857142862},{"$f":"L47/$AT$283*1000000000","v":5285.7142857142862},{"$f":"M47/$AT$315*1000000000","v":5285.7142857142862}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962,null,null,null,"C","D","E","F","G","H","I","J","K","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666,null,null,null,27,{"$f":"BD21+32","v":59},{"$f":"BE21+32","v":91},123,155,187,219,251,283,315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2,null,null,null,{"$f":"CONCATENATE(\"=\",BD20,\"24/$AT$\",BD21,\"*1000000000\")","v":"=C24/$AT$27*1000000000"},{"$f":"CONCATENATE(\"=\",BE20,\"24/$AT$\",BE21,\"*1000000000\")","v":"=D24/$AT$59*1000000000"},"=E24/$AT$91*1000000000","=F24/$AT$123*1000000000","=G24/$AT$155*1000000000","=H24/$AT$187*1000000000","=I24/$AT$219*1000000000","=J24/$AT$251*1000000000","=K24/$AT$283*1000000000","=L24/$AT$315*1000000000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2,null,null,"Indicators",{"$f":"BD15","v":"Haile Selassie avenue lower"},{"$f":"BE15","v":"Haile Selassie avenue"},"Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",{"$f":"BM15","v":"Haile Selassie avenue"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2,null,null,{"$f":"CONCATENATE(\"Travel time years saved (#/\",AS26,\" billion invested)\")","v":"Travel time years saved (#/Sh billion invested)"},{"$f":"D64/$AT$27*1000000000","v":56.760665632791927},{"$f":"E64/$AT$59*1000000000","v":56.760665632791927},{"$f":"F64/$AT$91*1000000000","v":56.760665632791927},{"$f":"G64/$AT$123*1000000000","v":56.760665632791927},{"$f":"H64/$AT$155*1000000000","v":56.760665632791927},{"$f":"I64/$AT$187*1000000000","v":56.760665632791927},{"$f":"J64/$AT$219*1000000000","v":56.760665632791927},{"$f":"K64/$AT$251*1000000000","v":56.760665632791927},{"$f":"L64/$AT$283*1000000000","v":56.760665632791927},{"$f":"M64/$AT$315*1000000000","v":56.760665632791927}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-12-14"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue lower",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,"Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,"Indicators",null,{"$f":"D7","v":"Haile Selassie avenue lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,"Premature deaths prevented",null,{"$f":"AQ49","v":29.51085051709067},{"$f":"AQ17","v":29.51085051709067},{"$f":"AQ81","v":29.51085051709067},{"$f":"AQ113","v":29.51085051709067},{"$f":"AQ145","v":29.51085051709067},{"$f":"AQ177","v":29.51085051709067},{"$f":"AQ209","v":29.51085051709067},{"$f":"AQ241","v":29.51085051709067},{"$f":"AQ273","v":29.51085051709067},{"$f":"AQ305","v":29.51085051709067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,"Lives saved",null,{"$f":"AQ50","v":19},{"$f":"AQ18","v":24},{"$f":"AQ82","v":29},{"$f":"AQ114","v":24},{"$f":"AQ146","v":24},{"$f":"AQ178","v":24},{"$f":"AQ210","v":24},{"$f":"AQ242","v":24},{"$f":"AQ274","v":24},{"$f":"AQ306","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,"Injuries prevented",null,{"$f":"AQ51","v":177},{"$f":"AQ19","v":222},{"$f":"AQ83","v":266},{"$f":"AQ115","v":222},{"$f":"AQ147","v":222},{"$f":"AQ179","v":222},{"$f":"AQ211","v":222},{"$f":"AQ243","v":222},{"$f":"AQ275","v":222},{"$f":"AQ307","v":222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",19,null,"Sh",332952741.98501718,332952741.98501718,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",844122221.66744113,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",802122221.66744113]
[null,"Economic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",20.098148134939073,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Indicators",null,{"$f":"D7","v":"Haile Selassie avenue lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Haile Selassie avenue upper",{"$f":"G44","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Travel time years saved",null,{"$f":"AQ52","v":2.383947956577261},{"$f":"AQ20","v":2.383947956577261},{"$f":"AQ84","v":2.383947956577261},{"$f":"AQ116","v":2.383947956577261},{"$f":"AQ148","v":2.383947956577261},{"$f":"AQ180","v":2.383947956577261},{"$f":"AQ212","v":2.383947956577261},{"$f":"AQ244","v":2.383947956577261},{"$f":"AQ276","v":2.383947956577261},{"$f":"AQ308","v":2.383947956577261}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-12-14"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue upper",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",29,null,"Sh",499429112.97752571,499429112.97752571,1,1,1,0,0.15802469135802469]
[null,"Monetary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,"Indicators",null,{"$f":"D7","v":"Haile Selassie avenue lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Haile Selassie avenue upper",{"$f":"G63","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,"Environment",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,"Health","Physical activity",{"$f":"AT49","v":520529140.01178557},{"$f":"AT17","v":520529140.01178557},{"$f":"AT81","v":520529140.01178557},{"$f":"AT113","v":520529140.01178557},{"$f":"AT145","v":520529140.01178557},{"$f":"AT177","v":520529140.01178557},{"$f":"AT209","v":520529140.01178557},{"$f":"AT241","v":520529140.01178557},{"$f":"AT273","v":520529140.01178557},{"$f":"AT305","v":520529140.01178557},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,"Accidents/injuries",{"$f":"AT50","v":332952741.98501718},{"$f":"AT18","v":416190927.48127073},{"$f":"AT82","v":499429112.97752571},{"$f":"AT114","v":416190927.48127073},{"$f":"AT146","v":416190927.48127073},{"$f":"AT178","v":416190927.48127073},{"$f":"AT210","v":416190927.48127073},{"$f":"AT242","v":416190927.48127073},{"$f":"AT274","v":416190927.48127073},{"$f":"AT306","v":416190927.48127073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[null,"Economic","Time saving",{"$f":"AT52","v":93430750.851037681},{"$f":"AT20","v":93430750.851037681},{"$f":"AT84","v":93430750.851037681},{"$f":"AT116","v":93430750.851037681},{"$f":"AT148","v":93430750.851037681},{"$f":"AT180","v":93430750.851037681},{"$f":"AT212","v":93430750.851037681},{"$f":"AT244","v":93430750.851037681},{"$f":"AT276","v":93430750.851037681},{"$f":"AT308","v":93430750.851037681}]
[null,null,"Tax revenue",{"$f":"AT53","v":-102790411.18039936},{"$f":"AT21","v":-102790411.18039936},{"$f":"AT85","v":-102790411.18039936},{"$f":"AT117","v":-102790411.18039936},{"$f":"AT149","v":-102790411.18039936},{"$f":"AT181","v":-102790411.18039936},{"$f":"AT213","v":-102790411.18039936},{"$f":"AT245","v":-102790411.18039936},{"$f":"AT277","v":-102790411.18039936},{"$f":"AT309","v":-102790411.18039936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",1010598592.6599495,null,"Weighted average"]
[null,"Social",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,"Net Present Benefit (NPB)",null,{"$f":"AT58","v":844122221.66744113},{"$f":"AT26","v":927360407.16369462},{"$f":"AT90","v":1010598592.6599495},{"$f":"AT122","v":927360407.16369462},{"$f":"AT154","v":927360407.16369462},{"$f":"AT186","v":927360407.16369462},{"$f":"AT218","v":927360407.16369462},{"$f":"AT250","v":927360407.16369462},{"$f":"AT282","v":927360407.16369462},{"$f":"AT314","v":927360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",968598592.65994954]
[null,"Net Present Cost (NPC)",null,{"$f":"AT59","v":42000000},{"$f":"AT27","v":42000000},{"$f":"AT91","v":42000000},{"$f":"AT123","v":42000000},{"$f":"AT155","v":42000000},{"$f":"AT187","v":42000000},{"$f":"AT219","v":42000000},{"$f":"AT251","v":42000000},{"$f":"AT283","v":42000000},{"$f":"AT315","v":42000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",24.061871253808324,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,"Net Present Value (NPV)",null,{"$f":"AT60","v":802122221.66744113},{"$f":"AT28","v":885360407.16369462},{"$f":"AT92","v":968598592.65994954},{"$f":"AT124","v":885360407.16369462},{"$f":"AT156","v":885360407.16369462},{"$f":"AT188","v":885360407.16369462},{"$f":"AT220","v":885360407.16369462},{"$f":"AT252","v":885360407.16369462},{"$f":"AT284","v":885360407.16369462},{"$f":"AT316","v":885360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Holistic BCR",null,{"$f":"AS61","v":20.098148134939073},{"$f":"AS29","v":22.080009694373683},{"$f":"AS93","v":24.061871253808324},{"$f":"AS125","v":22.080009694373683},{"$f":"AS157","v":22.080009694373683},{"$f":"AS189","v":22.080009694373683},{"$f":"AS221","v":22.080009694373683},{"$f":"AS253","v":22.080009694373683},{"$f":"AS285","v":22.080009694373683},{"$f":"AS317","v":22.080009694373683}]
[null,"Conventional BCR",null,{"$f":"E89/E93","v":2.2245416869294687},{"$f":"D89/D93","v":2.2245416869294687},{"$f":"F89/F93","v":2.2245416869294687},{"$f":"G89/G93","v":2.2245416869294687},2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-10"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]

{"sheet":"AST Sensitivity 9","index":35,"n_rows":318,"n_cols":65,"rows_kept":318,"cut":false,"hidden":false,"merged":[[95,1,95,2],[62,1,62,2],[63,1,63,2],[84,1,84,2],[85,1,85,2],[86,1,87,1],[88,1,89,1],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2],[46,1,46,2],[1,2,3,7],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[43,1,43,2],[44,1,44,2],[45,1,45,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling",null,null,null,null,"Indicators",{"$f":"D7","v":"Haile Selassie avenue lower"},"Haile Selassie avenue","Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Environmental",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015,null,null,null,null,{"$f":"CONCATENATE(\"CO2 savings (g/\",AS26,\" invested)\")","v":"CO2 savings (g/Sh invested)"},{"$f":"D8/$AT$27*1000000","v":68.29880881023459},{"$f":"E8/$AT$59*1000000","v":103.47246185744692},{"$f":"F8/$AT$91*1000000","v":134.57765705464638},{"$f":"G8/$AT$123*1000000","v":93.125215671702236},{"$f":"H8/$AT$155*1000000","v":93.125215671702236},{"$f":"I8/$AT$187*1000000","v":93.125215671702236},{"$f":"J8/$AT$219*1000000","v":93.125215671702236},{"$f":"K8/$AT$251*1000000","v":93.125215671702236},{"$f":"L8/$AT$283*1000000","v":93.125215671702236},{"$f":"M8/$AT$315*1000000","v":93.125215671702236}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030,null,null,null,null,{"$f":"CONCATENATE(\"PM savings (g/\",AS26,\"1000 invested)\")","v":"PM savings (g/Sh1000 invested)"},{"$f":"D9/$AT$27*1000000000","v":21.937214171475752},{"$f":"E9/$AT$59*1000000000","v":35.793328171743092},{"$f":"F9/$AT$91*1000000000","v":41.324324961284077},{"$f":"G9/$AT$123*1000000000","v":32.21399535456878},{"$f":"H9/$AT$155*1000000000","v":32.21399535456878},{"$f":"I9/$AT$187*1000000000","v":32.21399535456878},{"$f":"J9/$AT$219*1000000000","v":32.21399535456878},{"$f":"K9/$AT$251*1000000000","v":32.21399535456878},{"$f":"L9/$AT$283*1000000000","v":32.21399535456878},{"$f":"M9/$AT$315*1000000000","v":32.21399535456878}]
[null,"Indicators",null,{"$f":"AO36","v":"Haile Selassie avenue lower"},{"$f":"AO4","v":"Haile Selassie avenue"},{"$f":"AO68","v":"Haile Selassie avenue upper"},{"$f":"AO100","v":"Haile Selassie avenue"},{"$f":"AO132","v":"Haile Selassie avenue"},{"$f":"AO164","v":"Haile Selassie avenue"},{"$f":"AO196","v":"Haile Selassie avenue"},{"$f":"AO228","v":"Haile Selassie avenue"},{"$f":"AO260","v":"Haile Selassie avenue"},{"$f":"AO292","v":"Haile Selassie avenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"NOx savings (g/\",AS26,\"1000 invested)\")","v":"NOx savings (g/Sh1000 invested)"},{"$f":"D10/$AT$27*1000000000","v":418.5289224788616},{"$f":"E10/$AT$59*1000000000","v":616.09463261385724},{"$f":"F10/$AT$91*1000000000","v":756.79468824822447},{"$f":"G10/$AT$123*1000000000","v":554.48516935247142},{"$f":"H10/$AT$155*1000000000","v":554.48516935247142},{"$f":"I10/$AT$187*1000000000","v":554.48516935247142},{"$f":"J10/$AT$219*1000000000","v":554.48516935247142},{"$f":"K10/$AT$251*1000000000","v":554.48516935247142},{"$f":"L10/$AT$283*1000000000","v":554.48516935247142},{"$f":"M10/$AT$315*1000000000","v":554.48516935247142}]
[null,"CO2 savings (tons)",null,{"$f":"AQ43","v":2868.5499700298533},{"$f":"AQ11","v":3911.2590582114935},{"$f":"AQ75","v":8478.3923944427224},{"$f":"AQ107","v":3911.2590582114935},{"$f":"AQ139","v":3911.2590582114935},{"$f":"AQ171","v":3911.2590582114935},{"$f":"AQ203","v":3911.2590582114935},{"$f":"AQ235","v":3911.2590582114935},{"$f":"AQ267","v":3911.2590582114935},{"$f":"AQ299","v":3911.2590582114935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Petrol savings (Kj/\",AS26,\" invested)\")","v":"Petrol savings (Kj/Sh invested)"},{"$f":"D11/$AT$27*1000000","v":653.34196025905362},{"$f":"E11/$AT$59*1000000","v":1005.2744081783941},{"$f":"F11/$AT$91*1000000","v":1382.5728395303695},{"$f":"G11/$AT$123*1000000","v":904.74696736055478},{"$f":"H11/$AT$155*1000000","v":904.74696736055478},{"$f":"I11/$AT$187*1000000","v":904.74696736055478},{"$f":"J11/$AT$219*1000000","v":904.74696736055478},{"$f":"K11/$AT$251*1000000","v":904.74696736055478},{"$f":"L11/$AT$283*1000000","v":904.74696736055478},{"$f":"M11/$AT$315*1000000","v":904.74696736055478}]
[null,"PM savings (tons)",null,0.92136299520198151,1.3529878048918889,2.6034324725608968,{"$f":"AQ108","v":1.3529878048918889},{"$f":"AQ140","v":1.3529878048918889},{"$f":"AQ172","v":1.3529878048918889},{"$f":"AQ204","v":1.3529878048918889},{"$f":"AQ236","v":1.3529878048918889},{"$f":"AQ268","v":1.3529878048918889},{"$f":"AQ300","v":1.3529878048918889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative",null,null,null,null,null,null,{"$f":"CONCATENATE(\"Diesel savings (Kj/\",AS26,\" invested)\")","v":"Diesel savings (Kj/Sh invested)"},{"$f":"D12/$AT$27*1000000","v":268.03857198861772},{"$f":"E12/$AT$59*1000000","v":389.94548774438306},{"$f":"F12/$AT$91*1000000","v":428.8222610074971},{"$f":"G12/$AT$123*1000000","v":350.95093896994479},{"$f":"H12/$AT$155*1000000","v":350.95093896994479},{"$f":"I12/$AT$187*1000000","v":350.95093896994479},{"$f":"J12/$AT$219*1000000","v":350.95093896994479},{"$f":"K12/$AT$251*1000000","v":350.95093896994479},{"$f":"L12/$AT$283*1000000","v":350.95093896994479},{"$f":"M12/$AT$315*1000000","v":350.95093896994479}]
[null,"NOx savings (tons)",null,17.578214744112188,23.288377112803801,47.67806535963814,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting",null,null,"Average difference in noise level (dB)",{"$f":"D13/$AT$27*1000000","v":0},{"$f":"E13/$AT$59*1000000","v":0},{"$f":"F13/$AT$91*1000000","v":0},{"$f":"G13/$AT$123*1000000","v":0},{"$f":"H13/$AT$155*1000000","v":0},{"$f":"I13/$AT$187*1000000","v":0},{"$f":"J13/$AT$219*1000000","v":0},{"$f":"K13/$AT$251*1000000","v":0},{"$f":"L13/$AT$283*1000000","v":0},{"$f":"M13/$AT$315*1000000","v":0}]
[null,"Petrol savings (Gj)",null,27440.362330880249,37999.372629143298,87102.088890413288,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,"Diesel savings (Gj)",null,11257.620023521944,14739.939436737681,27015.802443472319,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,"Average difference in noise level (dB)",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681,null,null,null,null,null,null,null,null,null,null,null,"Indicators",{"$f":"BD4","v":"Haile Selassie avenue lower"},{"$f":"BE4","v":"Haile Selassie avenue"},"Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2,null,null,{"$f":"CONCATENATE(\"Premature deaths prevented (#/\",AS26,\" billion invested)\")","v":"Premature deaths prevented (#/Sh billion invested)"},{"$f":"D45/$AT$27*1000000000","v":457.7733563680311},{"$f":"E45/$AT$59*1000000000","v":780.71033113996475},{"$f":"F45/$AT$91*1000000000","v":1587.8795099295128},{"$f":"G45/$AT$123*1000000000","v":702.63929802596829},{"$f":"H45/$AT$155*1000000000","v":702.63929802596829},{"$f":"I45/$AT$187*1000000000","v":702.63929802596829},{"$f":"J45/$AT$219*1000000000","v":702.63929802596829},{"$f":"K45/$AT$251*1000000000","v":702.63929802596829},{"$f":"L45/$AT$283*1000000000","v":702.63929802596829},{"$f":"M45/$AT$315*1000000000","v":702.63929802596829}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162,null,null,{"$f":"CONCATENATE(\"Lives saved (#/\",AS26,\" billion invested)\")","v":"Lives saved (#/Sh billion invested)"},{"$f":"D46/$AT$27*1000000000","v":523.80952380952374},{"$f":"E46/$AT$59*1000000000","v":634.92063492063494},{"$f":"F46/$AT$91*1000000000","v":571.42857142857133},{"$f":"G46/$AT$123*1000000000","v":571.42857142857133},{"$f":"H46/$AT$155*1000000000","v":571.42857142857133},{"$f":"I46/$AT$187*1000000000","v":571.42857142857133},{"$f":"J46/$AT$219*1000000000","v":571.42857142857133},{"$f":"K46/$AT$251*1000000000","v":571.42857142857133},{"$f":"L46/$AT$283*1000000000","v":571.42857142857133},{"$f":"M46/$AT$315*1000000000","v":571.42857142857133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469,null,null,{"$f":"CONCATENATE(\"Injuries prevented (#/\",AS26,\" billion invested)\")","v":"Injuries prevented (#/Sh billion invested)"},{"$f":"D47/$AT$27*1000000000","v":4738.0952380952385},{"$f":"E47/$AT$59*1000000000","v":5873.0158730158728},{"$f":"F47/$AT$91*1000000000","v":5269.8412698412703},{"$f":"G47/$AT$123*1000000000","v":5285.7142857142862},{"$f":"H47/$AT$155*1000000000","v":5285.7142857142862},{"$f":"I47/$AT$187*1000000000","v":5285.7142857142862},{"$f":"J47/$AT$219*1000000000","v":5285.7142857142862},{"$f":"K47/$AT$251*1000000000","v":5285.7142857142862},{"$f":"L47/$AT$283*1000000000","v":5285.7142857142862},{"$f":"M47/$AT$315*1000000000","v":5285.7142857142862}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",715.18438697317856,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962,null,null,null,"C","D","E","F","G","H","I","J","K","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666,null,null,null,27,{"$f":"BD21+32","v":59},{"$f":"BE21+32","v":91},123,155,187,219,251,283,315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2,null,null,null,{"$f":"CONCATENATE(\"=\",BD20,\"24/$AT$\",BD21,\"*1000000000\")","v":"=C24/$AT$27*1000000000"},{"$f":"CONCATENATE(\"=\",BE20,\"24/$AT$\",BE21,\"*1000000000\")","v":"=D24/$AT$59*1000000000"},"=E24/$AT$91*1000000000","=F24/$AT$123*1000000000","=G24/$AT$155*1000000000","=H24/$AT$187*1000000000","=I24/$AT$219*1000000000","=J24/$AT$251*1000000000","=K24/$AT$283*1000000000","=L24/$AT$315*1000000000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2,null,null,"Indicators",{"$f":"BD15","v":"Haile Selassie avenue lower"},{"$f":"BE15","v":"Haile Selassie avenue"},"Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",{"$f":"BM15","v":"Haile Selassie avenue"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2,null,null,{"$f":"CONCATENATE(\"Travel time years saved (#/\",AS26,\" billion invested)\")","v":"Travel time years saved (#/Sh billion invested)"},{"$f":"D64/$AT$27*1000000000","v":8120.7391937684069},{"$f":"E64/$AT$59*1000000000","v":18920.221877597316},{"$f":"F64/$AT$91*1000000000","v":47435.191043809726},{"$f":"G64/$AT$123*1000000000","v":56.760665632791927},{"$f":"H64/$AT$155*1000000000","v":56.760665632791927},{"$f":"I64/$AT$187*1000000000","v":56.760665632791927},{"$f":"J64/$AT$219*1000000000","v":56.760665632791927},{"$f":"K64/$AT$251*1000000000","v":56.760665632791927},{"$f":"L64/$AT$283*1000000000","v":56.760665632791927},{"$f":"M64/$AT$315*1000000000","v":56.760665632791927}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue lower",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,"Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",2868.5499700298533,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,"Indicators",null,{"$f":"D7","v":"Haile Selassie avenue lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",0.92136299520198151]
[null,"Premature deaths prevented",null,{"$f":"AQ49","v":19.226480967457306},{"$f":"AQ17","v":29.51085051709067},{"$f":"AQ81","v":100.0364091255593},{"$f":"AQ113","v":29.51085051709067},{"$f":"AQ145","v":29.51085051709067},{"$f":"AQ177","v":29.51085051709067},{"$f":"AQ209","v":29.51085051709067},{"$f":"AQ241","v":29.51085051709067},{"$f":"AQ273","v":29.51085051709067},{"$f":"AQ305","v":29.51085051709067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",17.578214744112188]
[null,"Lives saved",null,{"$f":"AQ50","v":22},{"$f":"AQ18","v":24},{"$f":"AQ82","v":36},{"$f":"AQ114","v":24},{"$f":"AQ146","v":24},{"$f":"AQ178","v":24},{"$f":"AQ210","v":24},{"$f":"AQ242","v":24},{"$f":"AQ274","v":24},{"$f":"AQ306","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",27440.362330880249,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,"Injuries prevented",null,{"$f":"AQ51","v":199},{"$f":"AQ19","v":222},{"$f":"AQ83","v":332},{"$f":"AQ115","v":222},{"$f":"AQ147","v":222},{"$f":"AQ179","v":222},{"$f":"AQ211","v":222},{"$f":"AQ243","v":222},{"$f":"AQ275","v":222},{"$f":"AQ307","v":222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",11257.620023521944]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",19.226480967457306,null,"Sh",311762575.98608023,311762575.98608023,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",22,null,"Sh",344346740.46931553,344346740.46931553,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",341.07104613827312,null,"Sh",47200223.650540501,47200223.650540501,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-65305229.387554258,-65305229.387554258,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",638004310.71838188,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",37800000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",600204310.71838188]
[null,"Economic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",16.878420918475712,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Indicators",null,{"$f":"D7","v":"Haile Selassie avenue lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Haile Selassie avenue upper",{"$f":"G44","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Travel time years saved",null,{"$f":"AQ52","v":341.07104613827312},{"$f":"AQ20","v":715.18438697317856},{"$f":"AQ84","v":2988.4170357600128},{"$f":"AQ116","v":2.383947956577261},{"$f":"AQ148","v":2.383947956577261},{"$f":"AQ180","v":2.383947956577261},{"$f":"AQ212","v":2.383947956577261},{"$f":"AQ244","v":2.383947956577261},{"$f":"AQ276","v":2.383947956577261},{"$f":"AQ308","v":2.383947956577261}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue upper",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",8478.3923944427224,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",2.6034324725608968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",47.67806535963814]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",87102.088890413288,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",27015.802443472319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",100.0364091255593,null,"Sh",2390953781.4562316,2390953781.4562316,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",36,null,"Sh",845928455.58658957,845928455.58658957,1,1,1,0,0.15802469135802469]
[null,"Monetary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2988.4170357600128,null,"Sh",328225897.72899979,328225897.72899979,1,1,3,2,0.12962962962962962]
[null,"Indicators",null,{"$f":"D7","v":"Haile Selassie avenue lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Haile Selassie avenue upper",{"$f":"G63","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-360709700.01288885,-360709700.01288885,0,0,0,0,0.16666666666666666]
[null,"Environment",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,"Health","Physical activity",{"$f":"AT49","v":311762575.98608023},{"$f":"AT17","v":520529140.01178557},{"$f":"AT81","v":2390953781.4562316},{"$f":"AT113","v":520529140.01178557},{"$f":"AT145","v":520529140.01178557},{"$f":"AT177","v":520529140.01178557},{"$f":"AT209","v":520529140.01178557},{"$f":"AT241","v":520529140.01178557},{"$f":"AT273","v":520529140.01178557},{"$f":"AT305","v":520529140.01178557},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,"Accidents/injuries",{"$f":"AT50","v":344346740.46931553},{"$f":"AT18","v":416190927.48127073},{"$f":"AT82","v":845928455.58658957},{"$f":"AT114","v":416190927.48127073},{"$f":"AT146","v":416190927.48127073},{"$f":"AT178","v":416190927.48127073},{"$f":"AT210","v":416190927.48127073},{"$f":"AT242","v":416190927.48127073},{"$f":"AT274","v":416190927.48127073},{"$f":"AT306","v":416190927.48127073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[null,"Economic","Time saving",{"$f":"AT52","v":47200223.650540501},{"$f":"AT20","v":93430750.851037681},{"$f":"AT84","v":328225897.72899979},{"$f":"AT116","v":93430750.851037681},{"$f":"AT148","v":93430750.851037681},{"$f":"AT180","v":93430750.851037681},{"$f":"AT212","v":93430750.851037681},{"$f":"AT244","v":93430750.851037681},{"$f":"AT276","v":93430750.851037681},{"$f":"AT308","v":93430750.851037681}]
[null,null,"Tax revenue",{"$f":"AT53","v":-65305229.387554258},{"$f":"AT21","v":-102790411.18039936},{"$f":"AT85","v":-360709700.01288885},{"$f":"AT117","v":-102790411.18039936},{"$f":"AT149","v":-102790411.18039936},{"$f":"AT181","v":-102790411.18039936},{"$f":"AT213","v":-102790411.18039936},{"$f":"AT245","v":-102790411.18039936},{"$f":"AT277","v":-102790411.18039936},{"$f":"AT309","v":-102790411.18039936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",3204398434.7589316,null,"Weighted average"]
[null,"Social",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",63000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,"Net Present Benefit (NPB)",null,{"$f":"AT58","v":638004310.71838188},{"$f":"AT26","v":927360407.16369462},{"$f":"AT90","v":3204398434.7589316},{"$f":"AT122","v":927360407.16369462},{"$f":"AT154","v":927360407.16369462},{"$f":"AT186","v":927360407.16369462},{"$f":"AT218","v":927360407.16369462},{"$f":"AT250","v":927360407.16369462},{"$f":"AT282","v":927360407.16369462},{"$f":"AT314","v":927360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",3141398434.7589316]
[null,"Net Present Cost (NPC)",null,{"$f":"AT59","v":37800000},{"$f":"AT27","v":42000000},{"$f":"AT91","v":63000000},{"$f":"AT123","v":42000000},{"$f":"AT155","v":42000000},{"$f":"AT187","v":42000000},{"$f":"AT219","v":42000000},{"$f":"AT251","v":42000000},{"$f":"AT283","v":42000000},{"$f":"AT315","v":42000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",50.863467218395741,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,"Net Present Value (NPV)",null,{"$f":"AT60","v":600204310.71838188},{"$f":"AT28","v":885360407.16369462},{"$f":"AT92","v":3141398434.7589316},{"$f":"AT124","v":885360407.16369462},{"$f":"AT156","v":885360407.16369462},{"$f":"AT188","v":885360407.16369462},{"$f":"AT220","v":885360407.16369462},{"$f":"AT252","v":885360407.16369462},{"$f":"AT284","v":885360407.16369462},{"$f":"AT316","v":885360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Holistic BCR",null,{"$f":"AS61","v":16.878420918475712},{"$f":"AS29","v":22.080009694373683},{"$f":"AS93","v":50.863467218395741},{"$f":"AS125","v":22.080009694373683},{"$f":"AS157","v":22.080009694373683},{"$f":"AS189","v":22.080009694373683},{"$f":"AS221","v":22.080009694373683},{"$f":"AS253","v":22.080009694373683},{"$f":"AS285","v":22.080009694373683},{"$f":"AS317","v":22.080009694373683}]
[null,"Conventional BCR",null,{"$f":"E89/E93","v":2.2245416869294687},{"$f":"D89/D93","v":1.2486831653582142},{"$f":"F89/F93","v":5.2099348845872981},{"$f":"G89/G93","v":2.2245416869294687},2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-10"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]

{"sheet":"AST Sensitivity 10","index":36,"n_rows":318,"n_cols":65,"rows_kept":318,"cut":false,"hidden":false,"merged":[[95,1,95,2],[62,1,62,2],[63,1,63,2],[84,1,84,2],[85,1,85,2],[86,1,87,1],[88,1,89,1],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2],[46,1,46,2],[1,2,3,7],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[43,1,43,2],[44,1,44,2],[45,1,45,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling",null,null,null,null,"Indicators",{"$f":"D7","v":"Haile Selassie avenue lower"},"Haile Selassie avenue","Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Environmental",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015,null,null,null,null,{"$f":"CONCATENATE(\"CO2 savings (g/\",AS26,\" invested)\")","v":"CO2 savings (g/Sh invested)"},{"$f":"D8/$AT$27*1000000","v":93.125215671702236},{"$f":"E8/$AT$59*1000000","v":93.125215671702236},{"$f":"F8/$AT$91*1000000","v":93.125215671702236},{"$f":"G8/$AT$123*1000000","v":93.125215671702236},{"$f":"H8/$AT$155*1000000","v":93.125215671702236},{"$f":"I8/$AT$187*1000000","v":93.125215671702236},{"$f":"J8/$AT$219*1000000","v":93.125215671702236},{"$f":"K8/$AT$251*1000000","v":93.125215671702236},{"$f":"L8/$AT$283*1000000","v":93.125215671702236},{"$f":"M8/$AT$315*1000000","v":93.125215671702236}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030,null,null,null,null,{"$f":"CONCATENATE(\"PM savings (g/\",AS26,\"1000 invested)\")","v":"PM savings (g/Sh1000 invested)"},{"$f":"D9/$AT$27*1000000000","v":32.21399535456878},{"$f":"E9/$AT$59*1000000000","v":32.21399535456878},{"$f":"F9/$AT$91*1000000000","v":32.21399535456878},{"$f":"G9/$AT$123*1000000000","v":32.21399535456878},{"$f":"H9/$AT$155*1000000000","v":32.21399535456878},{"$f":"I9/$AT$187*1000000000","v":32.21399535456878},{"$f":"J9/$AT$219*1000000000","v":32.21399535456878},{"$f":"K9/$AT$251*1000000000","v":32.21399535456878},{"$f":"L9/$AT$283*1000000000","v":32.21399535456878},{"$f":"M9/$AT$315*1000000000","v":32.21399535456878}]
[null,"Indicators",null,{"$f":"AO36","v":"Haile Selassie avenue lower"},{"$f":"AO4","v":"Haile Selassie avenue"},{"$f":"AO68","v":"Haile Selassie avenue upper"},{"$f":"AO100","v":"Haile Selassie avenue"},{"$f":"AO132","v":"Haile Selassie avenue"},{"$f":"AO164","v":"Haile Selassie avenue"},{"$f":"AO196","v":"Haile Selassie avenue"},{"$f":"AO228","v":"Haile Selassie avenue"},{"$f":"AO260","v":"Haile Selassie avenue"},{"$f":"AO292","v":"Haile Selassie avenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"NOx savings (g/\",AS26,\"1000 invested)\")","v":"NOx savings (g/Sh1000 invested)"},{"$f":"D10/$AT$27*1000000000","v":554.48516935247142},{"$f":"E10/$AT$59*1000000000","v":554.48516935247142},{"$f":"F10/$AT$91*1000000000","v":554.48516935247142},{"$f":"G10/$AT$123*1000000000","v":554.48516935247142},{"$f":"H10/$AT$155*1000000000","v":554.48516935247142},{"$f":"I10/$AT$187*1000000000","v":554.48516935247142},{"$f":"J10/$AT$219*1000000000","v":554.48516935247142},{"$f":"K10/$AT$251*1000000000","v":554.48516935247142},{"$f":"L10/$AT$283*1000000000","v":554.48516935247142},{"$f":"M10/$AT$315*1000000000","v":554.48516935247142}]
[null,"CO2 savings (tons)",null,{"$f":"AQ43","v":3911.2590582114935},{"$f":"AQ11","v":3911.2590582114935},{"$f":"AQ75","v":3911.2590582114935},{"$f":"AQ107","v":3911.2590582114935},{"$f":"AQ139","v":3911.2590582114935},{"$f":"AQ171","v":3911.2590582114935},{"$f":"AQ203","v":3911.2590582114935},{"$f":"AQ235","v":3911.2590582114935},{"$f":"AQ267","v":3911.2590582114935},{"$f":"AQ299","v":3911.2590582114935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Petrol savings (Kj/\",AS26,\" invested)\")","v":"Petrol savings (Kj/Sh invested)"},{"$f":"D11/$AT$27*1000000","v":904.74696736055478},{"$f":"E11/$AT$59*1000000","v":904.74696736055478},{"$f":"F11/$AT$91*1000000","v":904.74696736055478},{"$f":"G11/$AT$123*1000000","v":904.74696736055478},{"$f":"H11/$AT$155*1000000","v":904.74696736055478},{"$f":"I11/$AT$187*1000000","v":904.74696736055478},{"$f":"J11/$AT$219*1000000","v":904.74696736055478},{"$f":"K11/$AT$251*1000000","v":904.74696736055478},{"$f":"L11/$AT$283*1000000","v":904.74696736055478},{"$f":"M11/$AT$315*1000000","v":904.74696736055478}]
[null,"PM savings (tons)",null,1.3529878048918889,1.3529878048918889,1.3529878048918889,{"$f":"AQ108","v":1.3529878048918889},{"$f":"AQ140","v":1.3529878048918889},{"$f":"AQ172","v":1.3529878048918889},{"$f":"AQ204","v":1.3529878048918889},{"$f":"AQ236","v":1.3529878048918889},{"$f":"AQ268","v":1.3529878048918889},{"$f":"AQ300","v":1.3529878048918889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative",null,null,null,null,null,null,{"$f":"CONCATENATE(\"Diesel savings (Kj/\",AS26,\" invested)\")","v":"Diesel savings (Kj/Sh invested)"},{"$f":"D12/$AT$27*1000000","v":350.95093896994479},{"$f":"E12/$AT$59*1000000","v":350.95093896994479},{"$f":"F12/$AT$91*1000000","v":350.95093896994479},{"$f":"G12/$AT$123*1000000","v":350.95093896994479},{"$f":"H12/$AT$155*1000000","v":350.95093896994479},{"$f":"I12/$AT$187*1000000","v":350.95093896994479},{"$f":"J12/$AT$219*1000000","v":350.95093896994479},{"$f":"K12/$AT$251*1000000","v":350.95093896994479},{"$f":"L12/$AT$283*1000000","v":350.95093896994479},{"$f":"M12/$AT$315*1000000","v":350.95093896994479}]
[null,"NOx savings (tons)",null,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,23.288377112803801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting",null,null,"Average difference in noise level (dB)",{"$f":"D13/$AT$27*1000000","v":0},{"$f":"E13/$AT$59*1000000","v":0},{"$f":"F13/$AT$91*1000000","v":0},{"$f":"G13/$AT$123*1000000","v":0},{"$f":"H13/$AT$155*1000000","v":0},{"$f":"I13/$AT$187*1000000","v":0},{"$f":"J13/$AT$219*1000000","v":0},{"$f":"K13/$AT$251*1000000","v":0},{"$f":"L13/$AT$283*1000000","v":0},{"$f":"M13/$AT$315*1000000","v":0}]
[null,"Petrol savings (Gj)",null,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,37999.372629143298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,"Diesel savings (Gj)",null,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,14739.939436737681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,"Average difference in noise level (dB)",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681,null,null,null,null,null,null,null,null,null,null,null,"Indicators",{"$f":"BD4","v":"Haile Selassie avenue lower"},{"$f":"BE4","v":"Haile Selassie avenue"},"Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2,null,null,{"$f":"CONCATENATE(\"Premature deaths prevented (#/\",AS26,\" billion invested)\")","v":"Premature deaths prevented (#/Sh billion invested)"},{"$f":"D45/$AT$27*1000000000","v":702.63929802596829},{"$f":"E45/$AT$59*1000000000","v":702.63929802596829},{"$f":"F45/$AT$91*1000000000","v":702.63929802596829},{"$f":"G45/$AT$123*1000000000","v":702.63929802596829},{"$f":"H45/$AT$155*1000000000","v":702.63929802596829},{"$f":"I45/$AT$187*1000000000","v":702.63929802596829},{"$f":"J45/$AT$219*1000000000","v":702.63929802596829},{"$f":"K45/$AT$251*1000000000","v":702.63929802596829},{"$f":"L45/$AT$283*1000000000","v":702.63929802596829},{"$f":"M45/$AT$315*1000000000","v":702.63929802596829}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162,null,null,{"$f":"CONCATENATE(\"Lives saved (#/\",AS26,\" billion invested)\")","v":"Lives saved (#/Sh billion invested)"},{"$f":"D46/$AT$27*1000000000","v":452.38095238095235},{"$f":"E46/$AT$59*1000000000","v":571.42857142857133},{"$f":"F46/$AT$91*1000000000","v":690.47619047619048},{"$f":"G46/$AT$123*1000000000","v":571.42857142857133},{"$f":"H46/$AT$155*1000000000","v":571.42857142857133},{"$f":"I46/$AT$187*1000000000","v":571.42857142857133},{"$f":"J46/$AT$219*1000000000","v":571.42857142857133},{"$f":"K46/$AT$251*1000000000","v":571.42857142857133},{"$f":"L46/$AT$283*1000000000","v":571.42857142857133},{"$f":"M46/$AT$315*1000000000","v":571.42857142857133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469,null,null,{"$f":"CONCATENATE(\"Injuries prevented (#/\",AS26,\" billion invested)\")","v":"Injuries prevented (#/Sh billion invested)"},{"$f":"D47/$AT$27*1000000000","v":4214.2857142857147},{"$f":"E47/$AT$59*1000000000","v":5285.7142857142862},{"$f":"F47/$AT$91*1000000000","v":6333.333333333333},{"$f":"G47/$AT$123*1000000000","v":5285.7142857142862},{"$f":"H47/$AT$155*1000000000","v":5285.7142857142862},{"$f":"I47/$AT$187*1000000000","v":5285.7142857142862},{"$f":"J47/$AT$219*1000000000","v":5285.7142857142862},{"$f":"K47/$AT$251*1000000000","v":5285.7142857142862},{"$f":"L47/$AT$283*1000000000","v":5285.7142857142862},{"$f":"M47/$AT$315*1000000000","v":5285.7142857142862}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",715.18438697317856,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962,null,null,null,"C","D","E","F","G","H","I","J","K","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666,null,null,null,27,{"$f":"BD21+32","v":59},{"$f":"BE21+32","v":91},123,155,187,219,251,283,315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2,null,null,null,{"$f":"CONCATENATE(\"=\",BD20,\"24/$AT$\",BD21,\"*1000000000\")","v":"=C24/$AT$27*1000000000"},{"$f":"CONCATENATE(\"=\",BE20,\"24/$AT$\",BE21,\"*1000000000\")","v":"=D24/$AT$59*1000000000"},"=E24/$AT$91*1000000000","=F24/$AT$123*1000000000","=G24/$AT$155*1000000000","=H24/$AT$187*1000000000","=I24/$AT$219*1000000000","=J24/$AT$251*1000000000","=K24/$AT$283*1000000000","=L24/$AT$315*1000000000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2,null,null,"Indicators",{"$f":"BD15","v":"Haile Selassie avenue lower"},{"$f":"BE15","v":"Haile Selassie avenue"},"Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",{"$f":"BM15","v":"Haile Selassie avenue"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2,null,null,{"$f":"CONCATENATE(\"Travel time years saved (#/\",AS26,\" billion invested)\")","v":"Travel time years saved (#/Sh billion invested)"},{"$f":"D64/$AT$27*1000000000","v":17028.199689837587},{"$f":"E64/$AT$59*1000000000","v":17028.199689837587},{"$f":"F64/$AT$91*1000000000","v":17028.199689837587},{"$f":"G64/$AT$123*1000000000","v":56.760665632791927},{"$f":"H64/$AT$155*1000000000","v":56.760665632791927},{"$f":"I64/$AT$187*1000000000","v":56.760665632791927},{"$f":"J64/$AT$219*1000000000","v":56.760665632791927},{"$f":"K64/$AT$251*1000000000","v":56.760665632791927},{"$f":"L64/$AT$283*1000000000","v":56.760665632791927},{"$f":"M64/$AT$315*1000000000","v":56.760665632791927}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue lower",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,"Health",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,"Indicators",null,{"$f":"D7","v":"Haile Selassie avenue lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Haile Selassie avenue upper","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,"Premature deaths prevented",null,{"$f":"AQ49","v":29.51085051709067},{"$f":"AQ17","v":29.51085051709067},{"$f":"AQ81","v":29.51085051709067},{"$f":"AQ113","v":29.51085051709067},{"$f":"AQ145","v":29.51085051709067},{"$f":"AQ177","v":29.51085051709067},{"$f":"AQ209","v":29.51085051709067},{"$f":"AQ241","v":29.51085051709067},{"$f":"AQ273","v":29.51085051709067},{"$f":"AQ305","v":29.51085051709067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,"Lives saved",null,{"$f":"AQ50","v":19},{"$f":"AQ18","v":24},{"$f":"AQ82","v":29},{"$f":"AQ114","v":24},{"$f":"AQ146","v":24},{"$f":"AQ178","v":24},{"$f":"AQ210","v":24},{"$f":"AQ242","v":24},{"$f":"AQ274","v":24},{"$f":"AQ306","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,"Injuries prevented",null,{"$f":"AQ51","v":177},{"$f":"AQ19","v":222},{"$f":"AQ83","v":266},{"$f":"AQ115","v":222},{"$f":"AQ147","v":222},{"$f":"AQ179","v":222},{"$f":"AQ211","v":222},{"$f":"AQ243","v":222},{"$f":"AQ275","v":222},{"$f":"AQ307","v":222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",19,null,"Sh",332952741.98501718,332952741.98501718,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",715.18438697317856,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",844122221.66744113,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",802122221.66744113]
[null,"Economic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",20.098148134939073,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Indicators",null,{"$f":"D7","v":"Haile Selassie avenue lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Haile Selassie avenue upper",{"$f":"G44","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue"]
[null,"Travel time years saved",null,{"$f":"AQ52","v":715.18438697317856},{"$f":"AQ20","v":715.18438697317856},{"$f":"AQ84","v":715.18438697317856},{"$f":"AQ116","v":2.383947956577261},{"$f":"AQ148","v":2.383947956577261},{"$f":"AQ180","v":2.383947956577261},{"$f":"AQ212","v":2.383947956577261},{"$f":"AQ244","v":2.383947956577261},{"$f":"AQ276","v":2.383947956577261},{"$f":"AQ308","v":2.383947956577261}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2016-02-29"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue upper",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",29,null,"Sh",499429112.97752571,499429112.97752571,1,1,1,0,0.15802469135802469]
[null,"Monetary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",715.18438697317856,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,"Indicators",null,{"$f":"D7","v":"Haile Selassie avenue lower"},{"$f":"E7","v":"Haile Selassie avenue"},"Haile Selassie avenue upper",{"$f":"G63","v":"Haile Selassie avenue"},"Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue","Haile Selassie avenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,"Environment",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,"Health","Physical activity",{"$f":"AT49","v":520529140.01178557},{"$f":"AT17","v":520529140.01178557},{"$f":"AT81","v":520529140.01178557},{"$f":"AT113","v":520529140.01178557},{"$f":"AT145","v":520529140.01178557},{"$f":"AT177","v":520529140.01178557},{"$f":"AT209","v":520529140.01178557},{"$f":"AT241","v":520529140.01178557},{"$f":"AT273","v":520529140.01178557},{"$f":"AT305","v":520529140.01178557},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,"Accidents/injuries",{"$f":"AT50","v":332952741.98501718},{"$f":"AT18","v":416190927.48127073},{"$f":"AT82","v":499429112.97752571},{"$f":"AT114","v":416190927.48127073},{"$f":"AT146","v":416190927.48127073},{"$f":"AT178","v":416190927.48127073},{"$f":"AT210","v":416190927.48127073},{"$f":"AT242","v":416190927.48127073},{"$f":"AT274","v":416190927.48127073},{"$f":"AT306","v":416190927.48127073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[null,"Economic","Time saving",{"$f":"AT52","v":93430750.851037681},{"$f":"AT20","v":93430750.851037681},{"$f":"AT84","v":93430750.851037681},{"$f":"AT116","v":93430750.851037681},{"$f":"AT148","v":93430750.851037681},{"$f":"AT180","v":93430750.851037681},{"$f":"AT212","v":93430750.851037681},{"$f":"AT244","v":93430750.851037681},{"$f":"AT276","v":93430750.851037681},{"$f":"AT308","v":93430750.851037681}]
[null,null,"Tax revenue",{"$f":"AT53","v":-102790411.18039936},{"$f":"AT21","v":-102790411.18039936},{"$f":"AT85","v":-102790411.18039936},{"$f":"AT117","v":-102790411.18039936},{"$f":"AT149","v":-102790411.18039936},{"$f":"AT181","v":-102790411.18039936},{"$f":"AT213","v":-102790411.18039936},{"$f":"AT245","v":-102790411.18039936},{"$f":"AT277","v":-102790411.18039936},{"$f":"AT309","v":-102790411.18039936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",1010598592.6599495,null,"Weighted average"]
[null,"Social",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,"Net Present Benefit (NPB)",null,{"$f":"AT58","v":844122221.66744113},{"$f":"AT26","v":927360407.16369462},{"$f":"AT90","v":1010598592.6599495},{"$f":"AT122","v":927360407.16369462},{"$f":"AT154","v":927360407.16369462},{"$f":"AT186","v":927360407.16369462},{"$f":"AT218","v":927360407.16369462},{"$f":"AT250","v":927360407.16369462},{"$f":"AT282","v":927360407.16369462},{"$f":"AT314","v":927360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",968598592.65994954]
[null,"Net Present Cost (NPC)",null,{"$f":"AT59","v":42000000},{"$f":"AT27","v":42000000},{"$f":"AT91","v":42000000},{"$f":"AT123","v":42000000},{"$f":"AT155","v":42000000},{"$f":"AT187","v":42000000},{"$f":"AT219","v":42000000},{"$f":"AT251","v":42000000},{"$f":"AT283","v":42000000},{"$f":"AT315","v":42000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",24.061871253808324,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,"Net Present Value (NPV)",null,{"$f":"AT60","v":802122221.66744113},{"$f":"AT28","v":885360407.16369462},{"$f":"AT92","v":968598592.65994954},{"$f":"AT124","v":885360407.16369462},{"$f":"AT156","v":885360407.16369462},{"$f":"AT188","v":885360407.16369462},{"$f":"AT220","v":885360407.16369462},{"$f":"AT252","v":885360407.16369462},{"$f":"AT284","v":885360407.16369462},{"$f":"AT316","v":885360407.16369462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[null,"Holistic BCR",null,{"$f":"AS61","v":20.098148134939073},{"$f":"AS29","v":22.080009694373683},{"$f":"AS93","v":24.061871253808324},{"$f":"AS125","v":22.080009694373683},{"$f":"AS157","v":22.080009694373683},{"$f":"AS189","v":22.080009694373683},{"$f":"AS221","v":22.080009694373683},{"$f":"AS253","v":22.080009694373683},{"$f":"AS285","v":22.080009694373683},{"$f":"AS317","v":22.080009694373683}]
[null,"Conventional BCR",null,{"$f":"E89/E93","v":2.2245416869294687},{"$f":"D89/D93","v":2.2245416869294687},{"$f":"F89/F93","v":2.2245416869294687},{"$f":"G89/G93","v":2.2245416869294687},2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687,2.2245416869294687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-10"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NMT-PAT Appraisal Summary Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date produced:",null,"2015-11-11"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of project:",null,"Haile Selassie avenue",null,null,"Country","Kenya",null,null,"Currency",null,"Kenyan Shilling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description of project:",null,"",null,null,"State","Nairobi",null,null,"Base year",null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City","Nairobi",null,null,"Target year",null,2030]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impacts",null,"Summary of key impacts","Assessment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantitative",null,null,"Monetary (NPV)",null,null,"Qualitative"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement","Weighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environment","Emissions"," ","CO2 savings (tons)",3911.2590582114935,null," ",0,0,3,6,7.0000000000000009,1.0000000000000009,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM savings (tons)",1.3529878048918889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOx savings (tons)",23.288377112803801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy usage"," ","Petrol savings (Gj)",37999.372629143298,null," ",0,0,4,6,8,2,8.6419753086419762E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel savings (Gj)",14739.939436737681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noise pollution"," ","Average difference in noise level (dB)",0,null," ",0,0,3,5,6,1,6.1728395061728392E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health","Physical activity"," ","Premature deaths prevented",29.51085051709067,null,"Sh",520529140.01178557,520529140.01178557,1,2,3,1,0.13827160493827162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accidents/injuries"," ","Lives saved",24,null,"Sh",416190927.48127073,416190927.48127073,1,1,1,0,0.15802469135802469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injuries prevented",222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic","Time saving"," ","Travel time years saved",2.383947956577261,null,"Sh",93430750.851037681,93430750.851037681,1,1,3,2,0.12962962962962962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax revenue"," ",null,null,null,"Sh",-102790411.18039936,-102790411.18039936,0,0,0,0,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social","Journey quality"," ",null,null,null,null,null,0,4,2,4,2,3.7037037037037035E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security"," ",null,null,null,null,null,0,6,7.0000000000000009,8,0.99999999999999911,9.8765432098765427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liveability"," ",null,null,null,null,null,0,5,3,5,2,8.6419753086419762E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User contact details:",null,null,null,null,"Net Present Benefit (NPB)","Sh",927360407.16369462,null,"Weighted average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,"Carly Koinange",null,null,"Net Present Cost (NPC)","Sh",42000000,null,"Current - 2015","BAU - 2030","WP - 2030","Improvement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisation",null,"United Nations Environmental Programme",null,null,"Net Present Value (NPV)","Sh",885360407.16369462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Role",null,"Non-Motorised Transport Unit coordinator",null,null,"Cost-Benefit Ratio (CBR)*",22.080009694373683,null,null,2.2407407407407405,2.6382716049382715,3.6530864197530866,1.0148148148148148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,"Carly.Koinange@unep.org",null,null,"*Note CBR is unreliable in data scarce contexts"]