wheel deal remixes

	B	C	D	E	G	H	I	J	K
1	Balanced
2		City	Fed	Total		Local transit share	Tunnel pro rata	Facility pro rata	Total local
3	Orange Surface LRT (Full)	2280	1520	3800	Orange	0.7037037037	802.22	95.00	3,177.22
4	Blue Surface LRT (ABIA-DT)	840	560	1400	Blue	0.2592592593	295.56	35.00	1,170.56
5	Tunnel (Only the "h")	1140	760	1900	Bus	0.03703703704	42.22	5.00	167.22
6	Bus Plus	120	80	200
7	CMTA Support Facilities	135	0	135					4,515.00
8	Bike Network	350	0	350
9	Sidewalks	350	0	350
10	Vision Zero	35	0	35
11	Land Acquisition	50	0	50
12	TOD	50	0	50
13	Shade	10	0	10
14	Total	5360	2920	8270
15
16	Transit
17		City	Fed	Total
18	Orange Surface LRT (Full)	2280	1520	3800
19	Blue Surface LRT (Full)	1380	920	2300
20	Tunnel (The full "H")	1200	800	2000
21	Bus Plus	120	80	200
22	CMTA Support Facilities	135	0	135
23	Bike Network	0	0	0
24	Sidewalks	135	0	135
25	Vision Zero	0	0	0
26	Land Acquisition	50	0	50
27	TOD	50	0	50
28	Shade	10	0	10
29	Total	5360	3320	8680
30
31
32	Mode Shift
33		City	Fed	Total
34	Orange Surface LRT (Full)	2280	1520	3800
35	Blue Surface LRT (ABIA-DT)	840	560	1400
36	Tunnel (Only the "h")	1140	760	1900
37	Bus Plus	120	80	200
38	CMTA Support Facilities	135	0	135
39	Bike Network	550	0	550
40	Sidewalks	250	0	250
41	Vision Zero	35	0	35
42	Land Acquisition	0	0	0
43	TOD	0	0	0
44	Shade	10	0	10
45	Total	5360	2920	8280
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100