There's a much extended new version of the Pedestrian Incursion spreadsheet. The new version has 13 "speed buckets" with a normal distribution of vehicle speeds across them.
You can vary average speed, standard deviation of speed (width of the distribution), and vary reaction time across the speed buckets.
Using the "Minnesota" risk of fatality curves the results are far from realistic. With typical settings 4.4% of pedestrians hit die, whereas in the real world it's more like 1.0%. We don't get anywhere near enough misses either. (and if we assume that some light hits in the real world result in no injury or no report the 1.0% figure drops very considerably - perhaps to 0.25%.
The burning question is: "What's wrong with the model?"
I think the answer can only be that drivers slow down in danger areas.
It's notable that most deaths occur in the 31.5mph speed bucket.
Anyway, here's the
2.3MB spreadsheet:
http://www.safespeed.org.uk/pedinc2.xls